Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,256£17,515£17,778£18,222£18,678£89,448
Total Expenses£14,826£14,902£14,969£15,055£15,144£74,896
Profit Before Tax£2,430£2,613£2,808£3,167£3,534£14,552
Profit After Tax £1,968£2,117£2,275£2,565£2,862£11,787
Change In Property Value£3£6,900£12,317£16,390£11,418£47,028
Net Return£1,972£9,017£14,591£18,955£14,281£58,815
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%8%13%17%13%54%