Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,800£17,052£17,478£17,915£18,453£87,698
Total Expenses£13,200£13,271£13,357£13,444£13,541£66,813
Profit Before Tax£3,600£3,781£4,121£4,471£4,912£20,885
Profit After Tax £2,916£3,062£3,338£3,621£3,979£16,917
Change In Property Value£2£2£4,799£8,566£11,399£24,770
Net Return£2,918£3,065£8,138£12,188£15,378£41,687
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)4%4%11%17%21%57%