Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,744£15,980£16,220£16,625£17,041£81,610
Total Expenses£14,353£14,427£14,492£14,574£14,658£72,503
Profit Before Tax£1,391£1,554£1,728£2,051£2,383£9,107
Profit After Tax £1,127£1,258£1,400£1,662£1,930£7,377
Change In Property Value£3£6,700£11,960£15,915£11,087£45,665
Net Return£1,130£7,958£13,360£17,576£13,017£53,042
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%8%13%17%12%50%