Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,540£18,818£19,100£19,578£20,067£96,104
Total Expenses£15,598£15,676£15,745£15,834£15,926£78,779
Profit Before Tax£2,942£3,142£3,355£3,743£4,141£17,325
Profit After Tax £2,383£2,545£2,718£3,032£3,354£14,033
Change In Property Value£4£7,300£13,031£17,340£12,080£49,755
Net Return£2,387£9,845£15,749£20,372£15,435£63,788
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%14%18%13%55%