Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,272£19,561£19,854£20,351£20,860£99,898
Total Expenses£17,119£17,198£17,268£17,360£17,453£86,398
Profit Before Tax£2,153£2,363£2,586£2,991£3,406£13,500
Profit After Tax £1,744£1,914£2,095£2,423£2,759£10,935
Change In Property Value£4£8,200£14,637£19,478£13,570£55,889
Net Return£1,748£10,114£16,732£21,901£16,329£66,824
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%8%13%17%12%51%