Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,404£16,650£16,900£17,322£17,755£85,032
Total Expenses£14,869£14,944£15,010£15,094£15,180£75,098
Profit Before Tax£1,535£1,706£1,890£2,228£2,575£9,934
Profit After Tax £1,243£1,382£1,531£1,805£2,086£8,046
Change In Property Value£3£6,980£12,459£16,580£11,551£47,574
Net Return£1,246£8,362£13,990£18,385£13,637£55,620
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%8%13%17%12%50%