Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,600£21,924£22,472£23,034£23,725£112,755
Total Expenses£17,736£17,780£17,846£17,913£17,993£89,269
Profit Before Tax£3,864£4,144£4,626£5,121£5,732£23,486
Profit After Tax £3,129£3,356£3,747£4,148£4,643£19,024
Change In Property Value£4£4£7,600£13,566£18,053£39,227
Net Return£3,133£3,360£11,347£17,714£22,696£58,251
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%15%19%48%