Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,700£17,965£18,415£18,875£19,441£92,396
Total Expenses£15,671£15,743£15,831£15,921£16,020£79,185
Profit Before Tax£2,029£2,222£2,584£2,954£3,421£13,211
Profit After Tax £1,644£1,800£2,093£2,393£2,771£10,701
Change In Property Value£3£3£5,999£10,708£14,250£30,963
Net Return£1,647£1,803£8,092£13,101£17,021£41,664
Return From Rental Income (%)2%2%2%3%3%11%
Total Net Return (%)2%2%9%14%18%45%