Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,984£16,224£16,467£16,879£17,301£82,854
Total Expenses£14,538£14,612£14,677£14,760£14,845£73,432
Profit Before Tax£1,446£1,612£1,790£2,119£2,456£9,422
Profit After Tax £1,171£1,306£1,450£1,716£1,989£7,632
Change In Property Value£3£6,800£12,138£16,152£11,253£46,347
Net Return£1,175£8,106£13,588£17,868£13,242£53,979
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%8%13%17%12%50%