Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,248£16,492£16,904£17,327£17,846£84,817
Total Expenses£13,544£13,614£13,698£13,784£13,879£68,519
Profit Before Tax£2,704£2,878£3,206£3,542£3,968£16,298
Profit After Tax £2,191£2,331£2,597£2,869£3,214£13,201
Change In Property Value£3£3£5,000£8,925£11,877£25,807
Net Return£2,193£2,334£7,597£11,794£15,091£39,009
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%16%20%51%