Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,280£14,494£14,712£15,079£15,456£74,022
Total Expenses£12,437£12,508£12,571£12,650£12,730£62,896
Profit Before Tax£1,843£1,986£2,140£2,430£2,726£11,125
Profit After Tax £1,493£1,608£1,734£1,968£2,208£9,011
Change In Property Value£3£5,600£9,996£13,302£9,267£38,168
Net Return£1,496£7,209£11,730£15,270£11,475£47,179
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%8%14%18%13%55%