Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,700£17,965£18,235£18,691£19,158£91,749
Total Expenses£13,423£13,499£13,567£13,654£13,744£67,887
Profit Before Tax£4,278£4,466£4,668£5,036£5,414£23,863
Profit After Tax £3,465£3,618£3,781£4,080£4,386£19,329
Change In Property Value£3£6,000£10,710£14,252£9,929£40,894
Net Return£3,468£9,618£14,491£18,332£14,315£60,223
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%10%15%20%15%64%