Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,208£14,421£14,637£15,003£15,378£73,648
Total Expenses£11,252£11,285£11,317£11,364£11,412£56,631
Profit Before Tax£2,956£3,136£3,320£3,639£3,966£17,017
Profit After Tax £2,395£2,540£2,689£2,948£3,212£13,784
Change In Property Value£3£5,800£10,353£13,777£9,598£39,531
Net Return£2,398£8,340£13,042£16,725£12,810£53,315
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%9%14%19%14%59%