Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,496£14,713£14,934£15,307£15,690£75,141
Total Expenses£11,493£11,565£11,628£11,707£11,788£58,181
Profit Before Tax£3,003£3,149£3,306£3,600£3,902£16,960
Profit After Tax £2,432£2,550£2,678£2,916£3,161£13,738
Change In Property Value£2£5,000£8,925£11,877£8,274£34,078
Net Return£2,435£7,550£11,603£14,793£11,435£47,815
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%10%15%19%15%63%