Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,556£17,819£18,265£18,721£19,283£91,645
Total Expenses£14,468£14,540£14,628£14,717£14,816£73,169
Profit Before Tax£3,088£3,279£3,637£4,004£4,467£18,476
Profit After Tax £2,501£2,656£2,946£3,243£3,618£14,965
Change In Property Value£3£3£5,400£9,639£12,827£27,872
Net Return£2,504£2,659£8,346£12,883£16,445£42,837
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%3%10%16%20%52%