Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,204£18,477£18,939£19,412£19,995£95,027
Total Expenses£14,929£15,003£15,092£15,183£15,284£75,491
Profit Before Tax£3,275£3,474£3,847£4,229£4,711£19,536
Profit After Tax £2,652£2,814£3,116£3,426£3,816£15,824
Change In Property Value£3£3£5,600£9,996£13,302£28,904
Net Return£2,655£2,817£8,716£13,422£17,118£44,728
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%3%10%16%20%52%