Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,020£19,305£19,788£20,283£20,891£99,287
Total Expenses£15,408£15,482£15,574£15,667£15,770£77,901
Profit Before Tax£3,612£3,823£4,214£4,616£5,121£21,386
Profit After Tax £2,926£3,097£3,414£3,739£4,148£17,323
Change In Property Value£3£3£5,800£10,353£13,777£29,936
Net Return£2,929£3,100£9,214£14,092£17,925£47,259
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)3%3%10%16%20%53%