Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,492£18,769£19,051£19,527£20,015£95,855
Total Expenses£15,752£15,830£15,899£15,989£16,080£79,551
Profit Before Tax£2,740£2,939£3,152£3,539£3,935£16,304
Profit After Tax £2,219£2,381£2,553£2,866£3,188£13,207
Change In Property Value£4£7,399£13,207£17,575£12,244£50,429
Net Return£2,223£9,780£15,760£20,441£15,432£63,636
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%8%13%17%13%54%