Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,952£15,176£15,556£15,945£16,423£78,051
Total Expenses£12,620£12,689£12,770£12,853£12,943£63,875
Profit Before Tax£2,332£2,487£2,786£3,092£3,480£14,177
Profit After Tax £1,889£2,015£2,257£2,505£2,819£11,483
Change In Property Value£2£2£4,600£8,211£10,927£23,743
Net Return£1,891£2,017£6,857£10,716£13,745£35,226
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%10%15%20%50%