Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,300£15,529£15,762£16,157£16,560£79,309
Total Expenses£13,183£13,255£13,320£13,401£13,484£66,643
Profit Before Tax£2,118£2,274£2,443£2,756£3,076£12,666
Profit After Tax £1,715£1,842£1,979£2,232£2,492£10,260
Change In Property Value£3£6,000£10,710£14,252£9,929£40,894
Net Return£1,718£7,842£12,689£16,484£12,421£51,154
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%8%14%18%13%55%