Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,800£17,052£17,478£17,915£18,453£87,698
Total Expenses£13,996£14,067£14,152£14,240£14,336£70,791
Profit Before Tax£2,805£2,985£3,326£3,675£4,116£16,908
Profit After Tax £2,272£2,418£2,694£2,977£3,334£13,695
Change In Property Value£3£3£5,200£9,282£12,352£26,839
Net Return£2,274£2,421£7,894£12,259£15,686£40,535
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%15%20%51%