Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,336£15,566£15,800£16,195£16,599£79,495
Total Expenses£13,025£13,098£13,163£13,244£13,327£65,857
Profit Before Tax£2,311£2,468£2,637£2,951£3,272£13,638
Profit After Tax £1,872£1,999£2,136£2,390£2,651£11,047
Change In Property Value£3£5,900£10,532£14,015£9,763£40,213
Net Return£1,875£7,899£12,668£16,405£12,414£51,260
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%9%14%18%14%56%