Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,212£16,455£16,702£17,120£17,548£84,036
Total Expenses£14,722£14,796£14,862£14,945£15,031£74,355
Profit Before Tax£1,490£1,659£1,840£2,174£2,517£9,681
Profit After Tax £1,207£1,344£1,491£1,761£2,039£7,842
Change In Property Value£3£6,900£12,317£16,390£11,418£47,028
Net Return£1,211£8,244£13,807£18,151£13,457£54,870
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%8%13%17%12%50%