Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,016£23,361£23,945£24,544£25,280£120,147
Total Expenses£18,275£18,321£18,390£18,461£18,545£91,992
Profit Before Tax£4,741£5,040£5,555£6,083£6,735£28,155
Profit After Tax £3,840£4,083£4,500£4,927£5,455£22,805
Change In Property Value£4£4£7,800£13,923£18,528£40,259
Net Return£3,844£4,087£12,300£18,851£23,983£63,065
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%3%10%15%19%50%