Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,552£18,830£19,113£19,591£20,080£96,166
Total Expenses£15,116£15,194£15,264£15,353£15,445£76,372
Profit Before Tax£3,436£3,636£3,849£4,237£4,636£19,794
Profit After Tax £2,783£2,945£3,118£3,432£3,755£16,033
Change In Property Value£4£7,000£12,495£16,627£11,584£47,710
Net Return£2,786£9,945£15,613£20,060£15,339£63,743
Return From Rental Income (%)3%3%3%3%3%14%
Total Net Return (%)3%9%14%18%14%57%