Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,628£17,892£18,161£18,615£19,080£91,376
Total Expenses£16,955£17,031£17,099£17,186£17,275£85,546
Profit Before Tax£673£861£1,062£1,429£1,805£5,831
Profit After Tax £545£698£860£1,157£1,462£4,723
Change In Property Value£4£8,200£14,637£19,478£13,570£55,889
Net Return£550£8,898£15,497£20,635£15,032£60,612
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%7%12%16%11%46%