Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,220£17,478£17,915£18,363£18,914£89,891
Total Expenses£14,236£14,308£14,394£14,483£14,581£72,002
Profit Before Tax£2,984£3,171£3,521£3,880£4,333£17,889
Profit After Tax £2,417£2,568£2,852£3,143£3,510£14,490
Change In Property Value£3£3£5,300£9,461£12,589£27,356
Net Return£2,420£2,571£8,152£12,604£16,099£41,846
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%3%10%16%20%52%