Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,404£22,740£23,309£23,891£24,608£116,952
Total Expenses£20,110£20,190£20,290£20,392£20,506£101,488
Profit Before Tax£2,294£2,550£3,019£3,499£4,102£15,463
Profit After Tax £1,858£2,066£2,445£2,834£3,322£12,525
Change In Property Value£4£4£8,000£14,280£19,003£41,291
Net Return£1,862£2,070£10,445£17,115£22,325£53,817
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)1%2%8%13%17%42%