Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,252£15,481£15,868£16,264£16,752£79,618
Total Expenses£13,444£13,513£13,594£13,678£13,769£67,999
Profit Before Tax£1,808£1,968£2,273£2,586£2,983£11,619
Profit After Tax £1,465£1,594£1,841£2,095£2,416£9,411
Change In Property Value£3£3£5,000£8,925£11,877£25,807
Net Return£1,467£1,597£6,841£11,020£14,293£35,218
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%9%15%19%46%