Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,700£17,965£18,235£18,691£19,158£91,749
Total Expenses£13,421£13,497£13,565£13,653£13,742£67,879
Profit Before Tax£4,279£4,468£4,670£5,038£5,416£23,871
Profit After Tax £3,466£3,619£3,782£4,081£4,387£19,335
Change In Property Value£3£5,999£10,708£14,250£9,927£40,887
Net Return£3,469£9,618£14,491£18,331£14,314£60,223
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%10%16%20%15%64%