Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,036£18,307£18,581£19,046£19,522£93,491
Total Expenses£15,226£15,303£15,371£15,460£15,550£76,909
Profit Before Tax£2,810£3,004£3,210£3,586£3,972£16,582
Profit After Tax £2,276£2,433£2,600£2,905£3,217£13,432
Change In Property Value£4£7,100£12,674£16,865£11,749£48,391
Net Return£2,280£9,533£15,274£19,770£14,967£61,823
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%14%18%13%55%