Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,008£16,248£16,492£16,904£17,327£82,979
Total Expenses£13,736£13,810£13,875£13,958£14,043£69,423
Profit Before Tax£2,272£2,438£2,617£2,946£3,283£13,556
Profit After Tax £1,840£1,975£2,119£2,386£2,660£10,980
Change In Property Value£3£6,300£11,246£14,965£10,425£42,939
Net Return£1,844£8,275£13,365£17,351£13,085£53,919
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%8%14%18%13%55%