Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,828£22,155£22,709£23,277£23,975£113,945
Total Expenses£17,363£17,407£17,473£17,541£17,621£87,404
Profit Before Tax£4,465£4,749£5,236£5,736£6,354£26,541
Profit After Tax £3,617£3,846£4,241£4,646£5,147£21,498
Change In Property Value£4£4£7,400£13,209£17,578£38,195
Net Return£3,621£3,850£11,642£17,856£22,725£59,693
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%3%10%15%19%51%