Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,824£20,121£20,624£21,140£21,774£103,484
Total Expenses£15,377£15,418£15,479£15,542£15,616£77,431
Profit Before Tax£4,447£4,703£5,145£5,598£6,159£26,053
Profit After Tax £3,602£3,810£4,168£4,535£4,988£21,103
Change In Property Value£3£3£6,500£11,603£15,440£33,549
Net Return£3,606£3,813£10,668£16,137£20,428£54,652
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%16%20%53%