Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,556£14,774£14,996£15,371£15,755£75,452
Total Expenses£12,465£12,536£12,600£12,679£12,760£63,040
Profit Before Tax£2,091£2,238£2,396£2,692£2,995£12,413
Profit After Tax £1,694£1,813£1,941£2,180£2,426£10,054
Change In Property Value£3£5,600£9,996£13,302£9,267£38,168
Net Return£1,697£7,413£11,937£15,482£11,693£48,222
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%9%14%18%14%56%