Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,176£16,419£16,665£17,082£17,509£83,850
Total Expenses£14,235£14,310£14,375£14,459£14,544£71,923
Profit Before Tax£1,941£2,109£2,290£2,623£2,964£11,927
Profit After Tax £1,572£1,708£1,855£2,124£2,401£9,661
Change In Property Value£6,600£13,464£17,503£18,378£13,508£69,454
Net Return£8,172£15,172£19,358£20,503£15,909£79,114
Return From Rental Income (%)2%2%2%2%2%9%
Total Net Return (%)8%15%19%20%15%76%