Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,400£17,661£18,103£18,555£19,112£90,830
Total Expenses£15,444£15,516£15,603£15,692£15,791£78,047
Profit Before Tax£1,956£2,145£2,499£2,863£3,321£12,783
Profit After Tax £1,584£1,737£2,024£2,319£2,690£10,355
Change In Property Value£3£3£5,900£10,532£14,015£30,452
Net Return£1,587£1,740£7,924£12,850£16,705£40,807
Return From Rental Income (%)2%2%2%3%3%11%
Total Net Return (%)2%2%9%14%18%44%