Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,776£17,028£17,283£17,715£18,158£86,960
Total Expenses£13,491£13,566£13,633£13,718£13,805£68,212
Profit Before Tax£3,285£3,462£3,650£3,997£4,353£18,748
Profit After Tax £2,661£2,804£2,957£3,238£3,526£15,186
Change In Property Value£3£6,100£10,889£14,490£10,094£41,576
Net Return£2,664£8,904£13,845£17,728£13,621£56,761
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%9%15%19%14%60%