Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,628£14,847£15,219£15,599£16,067£76,360
Total Expenses£12,390£12,458£12,538£12,620£12,709£62,714
Profit Before Tax£2,238£2,390£2,681£2,979£3,358£13,646
Profit After Tax £1,813£1,936£2,172£2,413£2,720£11,054
Change In Property Value£2£2£4,500£8,033£10,689£23,226
Net Return£1,815£1,938£6,672£10,446£13,409£34,280
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%10%15%20%50%