Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,496£17,758£18,025£18,475£18,937£90,692
Total Expenses£14,367£14,444£14,511£14,598£14,687£72,607
Profit Before Tax£3,129£3,315£3,514£3,877£4,250£18,085
Profit After Tax £2,534£2,685£2,846£3,141£3,443£14,649
Change In Property Value£3£6,600£11,781£15,677£10,922£44,984
Net Return£2,538£9,285£14,627£18,818£14,365£59,632
Return From Rental Income (%)2%3%3%3%3%14%
Total Net Return (%)2%9%14%18%14%57%