Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,800£20,097£20,599£21,114£21,748£103,359
Total Expenses£15,883£15,958£16,051£16,147£16,253£80,292
Profit Before Tax£3,918£4,139£4,548£4,968£5,495£23,067
Profit After Tax £3,173£3,352£3,684£4,024£4,451£18,684
Change In Property Value£3£3£6,000£10,710£14,252£30,969
Net Return£3,176£3,355£9,684£14,734£18,703£49,653
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%16%20%53%