Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,880£18,148£18,602£19,067£19,639£93,336
Total Expenses£15,182£15,221£15,277£15,334£15,402£76,416
Profit Before Tax£2,698£2,928£3,325£3,733£4,237£16,920
Profit After Tax £2,185£2,371£2,693£3,023£3,432£13,705
Change In Property Value£3£3£6,500£11,603£15,440£33,549
Net Return£2,188£2,375£9,193£14,626£18,872£47,254
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%14%18%46%