Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,516£15,749£15,985£16,385£16,794£80,429
Total Expenses£14,169£14,243£14,307£14,389£14,473£71,581
Profit Before Tax£1,347£1,506£1,678£1,996£2,322£8,848
Profit After Tax £1,091£1,220£1,359£1,616£1,880£7,167
Change In Property Value£3£6,600£11,781£15,677£10,922£44,984
Net Return£1,094£7,820£13,140£17,294£12,802£52,150
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%8%13%17%12%50%