Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,220£17,478£17,740£18,184£18,639£89,261
Total Expenses£14,179£14,255£14,322£14,408£14,496£71,660
Profit Before Tax£3,041£3,224£3,419£3,776£4,142£17,602
Profit After Tax £2,463£2,611£2,769£3,058£3,355£14,257
Change In Property Value£3£6,500£11,603£15,440£10,756£44,302
Net Return£2,467£9,111£14,372£18,498£14,112£58,559
Return From Rental Income (%)2%3%3%3%3%14%
Total Net Return (%)2%9%14%18%14%57%