Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,252£18,617£18,989£19,464£19,951£95,273
Total Expenses£15,569£15,656£15,734£15,823£15,914£78,696
Profit Before Tax£2,683£2,961£3,256£3,641£4,036£16,577
Profit After Tax £2,173£2,399£2,637£2,949£3,269£13,428
Change In Property Value£10,950£18,798£23,685£25,106£22,177£100,715
Net Return£13,123£21,196£26,322£28,055£25,446£114,143
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)14%23%29%30%28%124%