Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,876£19,159£19,638£20,129£20,733£98,535
Total Expenses£16,584£16,658£16,749£16,842£16,945£83,777
Profit Before Tax£2,292£2,501£2,889£3,287£3,788£14,758
Profit After Tax £1,857£2,026£2,340£2,663£3,068£11,954
Change In Property Value£3£3£6,400£11,424£15,202£33,033
Net Return£1,860£2,029£8,740£14,087£18,271£44,988
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%9%14%18%45%