Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,944£17,198£17,456£17,893£18,340£87,831
Total Expenses£16,082£16,157£16,224£16,309£16,397£81,169
Profit Before Tax£862£1,041£1,232£1,583£1,943£6,661
Profit After Tax £698£843£998£1,282£1,574£5,396
Change In Property Value£4£7,700£13,745£18,290£12,742£52,481
Net Return£702£8,543£14,743£19,572£14,316£57,877
Return From Rental Income (%)1%1%1%1%1%4%
Total Net Return (%)1%7%12%16%12%47%