Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,524£16,772£17,023£17,449£17,885£85,654
Total Expenses£12,661£12,736£12,802£12,887£12,973£64,060
Profit Before Tax£3,863£4,036£4,221£4,562£4,912£21,594
Profit After Tax £3,129£3,269£3,419£3,695£3,979£17,491
Change In Property Value£3£5,600£9,996£13,302£9,267£38,168
Net Return£3,132£8,869£13,415£16,997£13,246£55,659
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)4%10%16%20%15%64%