Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,268£17,527£17,790£18,235£18,691£89,510
Total Expenses£14,666£14,742£14,809£14,896£14,984£74,098
Profit Before Tax£2,602£2,785£2,980£3,339£3,707£15,412
Profit After Tax £2,107£2,256£2,414£2,704£3,002£12,484
Change In Property Value£3£6,800£12,138£16,152£11,253£46,347
Net Return£2,111£9,056£14,552£18,857£14,255£58,831
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%14%18%13%55%