Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,784£18,051£18,322£18,780£19,249£92,185
Total Expenses£15,040£15,116£15,184£15,272£15,362£75,974
Profit Before Tax£2,744£2,934£3,137£3,508£3,887£16,211
Profit After Tax £2,223£2,377£2,541£2,841£3,149£13,131
Change In Property Value£4£7,000£12,495£16,627£11,584£47,710
Net Return£2,226£9,377£15,036£19,469£14,733£60,841
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%14%18%13%55%