Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,588£18,867£19,338£19,822£20,417£97,032
Total Expenses£16,356£16,430£16,520£16,613£16,715£82,635
Profit Before Tax£2,232£2,437£2,818£3,209£3,702£14,397
Profit After Tax £1,808£1,974£2,283£2,600£2,998£11,662
Change In Property Value£3£3£6,300£11,246£14,965£32,517
Net Return£1,811£1,977£8,583£13,845£17,963£44,179
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%9%14%18%45%