Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,308£19,598£19,892£20,389£20,899£100,085
Total Expenses£16,157£16,236£16,307£16,398£16,492£81,590
Profit Before Tax£3,151£3,361£3,585£3,991£4,407£18,494
Profit After Tax £2,552£2,723£2,904£3,232£3,569£14,980
Change In Property Value£4£7,600£13,566£18,053£12,577£51,799
Net Return£2,556£10,323£16,470£21,285£16,146£66,780
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%14%18%13%55%