Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,240£15,469£15,701£16,093£16,495£78,998
Total Expenses£13,177£13,249£13,314£13,395£13,478£66,612
Profit Before Tax£2,064£2,219£2,387£2,699£3,018£12,386
Profit After Tax £1,671£1,798£1,934£2,186£2,445£10,033
Change In Property Value£3£6,000£10,710£14,252£9,929£40,894
Net Return£1,674£7,798£12,644£16,438£12,373£50,927
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%8%14%18%13%54%