Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,792£19,074£19,360£19,844£20,340£97,410
Total Expenses£15,784£15,862£15,932£16,022£16,114£79,714
Profit Before Tax£3,008£3,212£3,428£3,822£4,226£17,696
Profit After Tax £2,437£2,602£2,777£3,096£3,423£14,334
Change In Property Value£4£7,400£13,209£17,578£12,246£50,436
Net Return£2,440£10,002£15,986£20,673£15,669£64,770
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%14%18%13%55%