Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,972£16,212£16,455£16,866£17,288£82,792
Total Expenses£14,535£14,609£14,674£14,757£14,842£73,418
Profit Before Tax£1,437£1,603£1,780£2,109£2,446£9,374
Profit After Tax £1,164£1,298£1,442£1,708£1,981£7,593
Change In Property Value£3£6,799£12,136£16,150£11,251£46,340
Net Return£1,167£8,097£13,578£17,858£13,232£53,933
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%8%13%17%12%50%