Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,596£19,890£20,387£20,897£21,524£102,294
Total Expenses£16,346£16,387£16,447£16,509£16,582£82,271
Profit Before Tax£3,250£3,503£3,940£4,388£4,941£20,022
Profit After Tax £2,633£2,838£3,191£3,554£4,002£16,218
Change In Property Value£4£4£7,000£12,495£16,628£36,130
Net Return£2,636£2,841£10,192£16,049£20,630£52,348
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%9%14%19%47%