Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,460£14,677£14,897£15,269£15,651£74,955
Total Expenses£11,329£11,401£11,464£11,543£11,623£57,359
Profit Before Tax£3,131£3,276£3,433£3,727£4,028£17,596
Profit After Tax £2,536£2,654£2,781£3,019£3,262£14,252
Change In Property Value£2£4,900£8,747£11,639£8,109£33,397
Net Return£2,539£7,554£11,528£14,658£11,371£47,649
Return From Rental Income (%)3%4%4%4%4%19%
Total Net Return (%)3%10%15%20%15%64%