Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,800£20,097£20,599£21,114£21,748£103,359
Total Expenses£16,763£16,804£16,865£16,928£17,002£84,362
Profit Before Tax£3,037£3,293£3,734£4,187£4,746£18,997
Profit After Tax £2,460£2,667£3,025£3,391£3,844£15,388
Change In Property Value£4£4£7,200£12,852£17,103£37,162
Net Return£2,464£2,671£10,225£16,244£20,947£52,550
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%14%18%46%