Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,812£17,064£17,320£17,753£18,197£87,146
Total Expenses£12,851£12,926£12,993£13,078£13,165£65,013
Profit Before Tax£3,961£4,138£4,327£4,675£5,032£22,133
Profit After Tax £3,208£3,352£3,505£3,787£4,076£17,928
Change In Property Value£3£5,700£10,175£13,539£9,433£38,850
Net Return£3,211£9,052£13,680£17,326£13,508£56,777
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)4%10%16%20%15%64%