Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,112£17,369£17,629£18,070£18,522£88,702
Total Expenses£13,042£13,118£13,185£13,271£13,358£65,973
Profit Before Tax£4,070£4,251£4,445£4,799£5,163£22,728
Profit After Tax £3,297£3,443£3,600£3,887£4,182£18,410
Change In Property Value£3£5,800£10,353£13,777£9,598£39,531
Net Return£3,300£9,243£13,953£17,665£13,780£57,941
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)4%10%16%20%15%64%