Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,852£19,135£19,613£20,103£20,707£98,410
Total Expenses£15,391£15,465£15,556£15,649£15,752£77,812
Profit Before Tax£3,461£3,670£4,057£4,455£4,955£20,598
Profit After Tax £2,804£2,972£3,286£3,608£4,013£16,684
Change In Property Value£3£3£5,800£10,353£13,777£29,936
Net Return£2,807£2,975£9,086£13,961£17,790£46,620
Return From Rental Income (%)3%3%4%4%4%19%
Total Net Return (%)3%3%10%16%20%52%