Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,036£18,307£18,581£19,046£19,522£93,491
Total Expenses£15,495£15,535£15,573£15,630£15,688£77,920
Profit Before Tax£2,541£2,772£3,009£3,416£3,834£15,571
Profit After Tax £2,058£2,245£2,437£2,767£3,106£12,612
Change In Property Value£4£8,200£14,637£19,478£13,570£55,889
Net Return£2,062£10,445£17,074£22,245£16,675£68,501
Return From Rental Income (%)2%2%2%2%2%10%
Total Net Return (%)2%8%13%17%13%52%