Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,252£18,526£18,804£19,274£19,756£94,611
Total Expenses£15,569£15,646£15,715£15,804£15,895£78,630
Profit Before Tax£2,683£2,879£3,088£3,470£3,861£15,981
Profit After Tax £2,173£2,332£2,502£2,810£3,127£12,945
Change In Property Value£4£7,300£13,031£17,340£12,080£49,755
Net Return£2,177£9,632£15,532£20,150£15,207£62,699
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%8%13%17%13%54%