Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,248£16,492£16,739£17,158£17,587£84,223
Total Expenses£12,582£12,619£12,654£12,706£12,759£63,319
Profit Before Tax£3,666£3,873£4,086£4,452£4,827£20,904
Profit After Tax £2,970£3,137£3,309£3,606£3,910£16,932
Change In Property Value£3£6,500£11,603£15,440£10,756£44,302
Net Return£2,973£9,637£14,912£19,046£14,666£61,234
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%9%15%19%14%60%