Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,260£16,504£16,751£17,170£17,600£84,285
Total Expenses£13,922£13,996£14,062£14,146£14,231£70,358
Profit Before Tax£2,338£2,508£2,689£3,024£3,368£13,927
Profit After Tax £1,894£2,031£2,178£2,450£2,728£11,281
Change In Property Value£3£6,400£11,424£15,202£10,591£43,620
Net Return£1,897£8,431£13,602£17,652£13,319£54,902
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%8%14%18%13%55%