Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,876£19,159£19,447£19,933£20,431£97,845
Total Expenses£14,184£14,262£14,332£14,422£14,515£71,714
Profit Before Tax£4,692£4,897£5,115£5,511£5,916£26,132
Profit After Tax £3,801£3,967£4,143£4,464£4,792£21,167
Change In Property Value£3£6,400£11,424£15,202£10,591£43,620
Net Return£3,804£10,367£15,567£19,666£15,383£64,787
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%10%15%20%15%71%