Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,132£18,404£18,864£19,336£19,916£94,651
Total Expenses£14,883£14,956£15,045£15,136£15,236£75,255
Profit Before Tax£3,249£3,448£3,819£4,200£4,679£19,396
Profit After Tax £2,632£2,793£3,094£3,402£3,790£15,711
Change In Property Value£3£3£5,580£9,960£13,255£28,801
Net Return£2,635£2,796£8,674£13,362£17,045£44,512
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%3%10%16%20%52%