Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,396£15,627£15,861£16,258£16,664£79,806
Total Expenses£14,801£14,874£14,938£15,020£15,103£74,736
Profit Before Tax£595£753£923£1,238£1,561£5,070
Profit After Tax £482£610£748£1,003£1,265£4,107
Change In Property Value£4£7,000£12,495£16,627£11,584£47,710
Net Return£486£7,610£13,243£17,630£12,848£51,817
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%7%12%16%12%47%