Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,628£17,892£18,161£18,615£19,080£91,376
Total Expenses£15,828£15,905£15,973£16,060£16,149£79,915
Profit Before Tax£1,800£1,988£2,188£2,555£2,931£11,461
Profit After Tax £1,458£1,610£1,772£2,069£2,374£9,284
Change In Property Value£4£7,500£13,388£17,815£12,411£51,118
Net Return£1,461£9,110£15,160£19,885£14,785£60,401
Return From Rental Income (%)1%1%1%2%2%8%
Total Net Return (%)1%8%13%17%12%50%