Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,820£18,087£18,359£18,818£19,288£92,372
Total Expenses£16,813£16,890£16,958£17,045£17,135£84,841
Profit Before Tax£1,007£1,198£1,401£1,772£2,153£7,531
Profit After Tax £816£970£1,135£1,435£1,744£6,100
Change In Property Value£4£8,100£14,459£19,240£13,404£55,207
Net Return£820£9,070£15,593£20,676£15,148£61,307
Return From Rental Income (%)1%1%1%1%1%5%
Total Net Return (%)1%7%12%16%12%47%