Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,528£18,806£19,088£19,565£20,054£96,041
Total Expenses£14,310£14,387£14,457£14,546£14,638£72,338
Profit Before Tax£4,218£4,418£4,631£5,019£5,417£23,704
Profit After Tax £3,417£3,579£3,751£4,065£4,387£19,200
Change In Property Value£3£6,500£11,603£15,440£10,756£44,302
Net Return£3,420£10,079£15,354£19,505£15,144£63,502
Return From Rental Income (%)3%4%4%4%4%19%
Total Net Return (%)3%10%15%19%15%62%