Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,656£16,906£17,159£17,588£18,028£86,338
Total Expenses£14,605£14,680£14,746£14,831£14,918£73,781
Profit Before Tax£2,051£2,226£2,413£2,757£3,110£12,557
Profit After Tax £1,661£1,803£1,955£2,233£2,519£10,171
Change In Property Value£3£6,800£12,138£16,152£11,253£46,347
Net Return£1,665£8,603£14,093£18,386£13,772£56,518
Return From Rental Income (%)2%2%2%2%2%9%
Total Net Return (%)2%8%13%17%13%53%