Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,288£18,562£18,841£19,312£19,795£94,797
Total Expenses£15,412£15,489£15,558£15,647£15,738£77,844
Profit Before Tax£2,876£3,073£3,283£3,665£4,057£16,953
Profit After Tax £2,330£2,489£2,659£2,968£3,286£13,732
Change In Property Value£4£7,200£12,852£17,103£11,915£49,073
Net Return£2,333£9,689£15,511£20,071£15,201£62,805
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%14%18%13%55%