Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,796£21,108£21,636£22,177£22,842£108,558
Total Expenses£16,577£16,654£16,750£16,848£16,957£83,787
Profit Before Tax£4,219£4,454£4,885£5,328£5,885£24,771
Profit After Tax £3,417£3,607£3,957£4,316£4,766£20,064
Change In Property Value£3£3£6,300£11,246£14,965£32,517
Net Return£3,420£3,611£10,257£15,562£19,731£52,581
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%16%20%53%