Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,512£16,760£17,011£17,436£17,872£85,591
Total Expenses£14,108£14,183£14,249£14,333£14,420£71,293
Profit Before Tax£2,404£2,577£2,762£3,103£3,453£14,299
Profit After Tax £1,947£2,087£2,237£2,513£2,797£11,582
Change In Property Value£3£6,500£11,603£15,440£10,756£44,302
Net Return£1,950£8,587£13,840£17,953£13,553£55,884
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%8%14%18%13%55%