Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,672£15,907£16,146£16,549£16,963£81,237
Total Expenses£12,362£12,398£12,432£12,483£12,535£62,208
Profit Before Tax£3,310£3,509£3,714£4,067£4,428£19,029
Profit After Tax £2,681£2,843£3,008£3,294£3,587£15,414
Change In Property Value£3£6,399£11,422£15,200£10,589£43,614
Net Return£2,685£9,242£14,431£18,494£14,176£59,027
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%9%14%18%14%59%