Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,836£17,089£17,345£17,778£18,223£87,271
Total Expenses£14,301£14,377£14,443£14,528£14,616£72,265
Profit Before Tax£2,535£2,712£2,902£3,250£3,607£15,006
Profit After Tax £2,053£2,197£2,350£2,633£2,922£12,155
Change In Property Value£3£6,600£11,781£15,677£10,922£44,984
Net Return£2,056£8,797£14,131£18,310£13,844£57,138
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%14%18%13%55%