Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,572£16,821£17,073£17,500£17,937£85,902
Total Expenses£14,114£14,189£14,255£14,340£14,426£71,324
Profit Before Tax£2,458£2,632£2,818£3,160£3,511£14,578
Profit After Tax £1,991£2,132£2,282£2,560£2,844£11,809
Change In Property Value£3£6,500£11,603£15,440£10,756£44,302
Net Return£1,994£8,632£13,885£17,999£13,600£56,111
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%14%18%13%55%