Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,248£16,492£16,739£17,158£17,587£84,223
Total Expenses£14,082£14,156£14,222£14,305£14,391£71,156
Profit Before Tax£2,166£2,336£2,517£2,852£3,196£13,067
Profit After Tax £1,755£1,892£2,039£2,310£2,588£10,584
Change In Property Value£3£6,500£11,603£15,440£10,756£44,302
Net Return£1,758£8,392£13,642£17,750£13,345£54,886
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%8%13%17%13%54%