Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,356£19,646£19,941£20,440£20,951£100,333
Total Expenses£18,414£18,493£18,564£18,656£18,749£92,876
Profit Before Tax£942£1,153£1,377£1,784£2,201£7,457
Profit After Tax £763£934£1,116£1,445£1,783£6,040
Change In Property Value£5£9,000£16,065£21,378£14,893£61,341
Net Return£767£9,934£17,181£22,823£16,676£67,382
Return From Rental Income (%)1%1%1%1%1%4%
Total Net Return (%)1%7%12%16%11%46%