Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,252£18,526£18,804£19,274£19,756£94,611
Total Expenses£14,069£14,109£14,147£14,204£14,263£70,793
Profit Before Tax£4,183£4,417£4,657£5,069£5,492£23,818
Profit After Tax £3,388£3,578£3,772£4,106£4,449£19,293
Change In Property Value£4£7,300£13,031£17,340£12,080£49,755
Net Return£3,392£10,878£16,803£21,446£16,529£69,047
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%9%14%18%14%59%