Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,016£17,271£17,530£17,969£18,418£88,204
Total Expenses£14,480£14,556£14,623£14,708£14,796£73,163
Profit Before Tax£2,536£2,715£2,908£3,260£3,622£15,041
Profit After Tax £2,054£2,200£2,355£2,641£2,934£12,183
Change In Property Value£3£6,700£11,960£15,915£11,087£45,665
Net Return£2,057£8,900£14,315£18,556£14,021£57,848
Return From Rental Income (%)2%2%2%2%3%12%
Total Net Return (%)2%8%14%18%13%55%