Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,940£18,209£18,482£18,944£19,418£92,994
Total Expenses£14,894£14,971£15,040£15,128£15,218£75,251
Profit Before Tax£3,046£3,238£3,443£3,817£4,200£17,743
Profit After Tax £2,467£2,623£2,789£3,091£3,402£14,372
Change In Property Value£3£6,900£12,317£16,390£11,418£47,028
Net Return£2,470£9,523£15,105£19,481£14,821£61,400
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%9%14%18%14%56%