Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,640£17,905£18,173£18,627£19,093£91,438
Total Expenses£15,347£15,423£15,491£15,579£15,668£77,508
Profit Before Tax£2,293£2,481£2,682£3,049£3,425£13,930
Profit After Tax £1,857£2,010£2,172£2,470£2,775£11,284
Change In Property Value£4£7,200£12,852£17,103£11,915£49,073
Net Return£1,861£9,210£15,024£19,572£14,689£60,357
Return From Rental Income (%)2%2%2%2%2%10%
Total Net Return (%)2%8%13%17%13%53%