Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,336£15,566£15,800£16,195£16,599£79,495
Total Expenses£11,899£11,972£12,036£12,118£12,201£60,226
Profit Before Tax£3,437£3,594£3,763£4,077£4,398£19,269
Profit After Tax £2,784£2,911£3,048£3,302£3,563£15,608
Change In Property Value£3£5,200£9,282£12,352£8,605£35,442
Net Return£2,786£8,111£12,330£15,654£12,168£51,050
Return From Rental Income (%)4%4%4%4%4%20%
Total Net Return (%)4%10%16%20%15%64%