Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,396£15,627£15,861£16,258£16,664£79,806
Total Expenses£12,549£12,622£12,686£12,768£12,851£63,475
Profit Before Tax£2,847£3,005£3,175£3,490£3,813£16,332
Profit After Tax £2,306£2,434£2,572£2,827£3,089£13,229
Change In Property Value£3£5,600£9,996£13,302£9,267£38,168
Net Return£2,309£8,034£12,568£16,129£12,356£51,396
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%9%15%19%14%59%