Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,376£23,727£24,320£24,928£25,676£122,026
Total Expenses£19,699£19,746£19,816£19,888£19,973£99,123
Profit Before Tax£3,677£3,981£4,504£5,040£5,702£22,903
Profit After Tax £2,978£3,224£3,648£4,082£4,619£18,552
Change In Property Value£4£4£8,500£15,173£20,191£43,872
Net Return£2,982£3,229£12,148£19,255£24,810£62,424
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)2%2%9%14%18%45%