Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,812£17,064£17,491£17,928£18,466£87,761
Total Expenses£14,989£15,060£15,145£15,233£15,329£75,756
Profit Before Tax£1,823£2,004£2,345£2,695£3,136£12,005
Profit After Tax £1,477£1,624£1,900£2,183£2,541£9,724
Change In Property Value£3£3£5,700£10,175£13,540£29,420
Net Return£1,480£1,626£7,600£12,358£16,080£39,144
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%2%9%14%18%44%