Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,980£14,190£14,544£14,908£15,355£72,977
Total Expenses£11,928£11,995£12,074£12,154£12,241£60,392
Profit Before Tax£2,052£2,195£2,471£2,754£3,114£12,586
Profit After Tax £1,662£1,778£2,001£2,231£2,522£10,195
Change In Property Value£2£2£4,300£7,676£10,214£22,194
Net Return£1,664£1,780£6,302£9,907£12,737£32,389
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%10%15%19%49%