Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,148£17,405£17,666£18,108£18,561£88,888
Total Expenses£14,976£15,052£15,119£15,205£15,293£75,644
Profit Before Tax£2,172£2,353£2,547£2,903£3,268£13,244
Profit After Tax £1,759£1,906£2,063£2,351£2,647£10,727
Change In Property Value£4£7,000£12,495£16,627£11,584£47,710
Net Return£1,763£8,906£14,559£18,979£14,231£58,437
Return From Rental Income (%)2%2%2%2%2%10%
Total Net Return (%)2%8%13%17%13%53%