Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,896£17,149£17,578£18,018£18,558£88,199
Total Expenses£14,005£14,076£14,162£14,250£14,347£70,841
Profit Before Tax£2,891£3,073£3,416£3,768£4,211£17,359
Profit After Tax £2,342£2,489£2,767£3,052£3,411£14,061
Change In Property Value£3£3£5,200£9,282£12,352£26,839
Net Return£2,344£2,492£7,967£12,334£15,763£40,900
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)3%3%10%16%20%51%