Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,276£15,505£15,893£16,290£16,779£79,743
Total Expenses£12,851£12,920£13,002£13,085£13,177£65,036
Profit Before Tax£2,425£2,585£2,891£3,205£3,602£14,707
Profit After Tax £1,964£2,094£2,342£2,596£2,917£11,913
Change In Property Value£2£2£4,700£8,390£11,164£24,259
Net Return£1,966£2,096£7,042£10,985£14,082£36,171
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%15%20%51%