Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,096£18,367£18,643£19,109£19,587£93,802
Total Expenses£14,588£14,665£14,734£14,822£14,913£73,723
Profit Before Tax£3,508£3,702£3,909£4,287£4,674£20,080
Profit After Tax £2,841£2,999£3,166£3,472£3,786£16,264
Change In Property Value£3£6,700£11,960£15,915£11,087£45,665
Net Return£2,845£9,699£15,126£19,387£14,873£61,930
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%9%14%18%14%59%