Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,084£15,310£15,540£15,928£16,327£78,189
Total Expenses£14,062£14,134£14,198£14,279£14,362£71,035
Profit Before Tax£1,022£1,176£1,342£1,649£1,965£7,154
Profit After Tax £828£952£1,087£1,336£1,592£5,795
Change In Property Value£3£6,560£11,710£15,582£10,856£44,711
Net Return£831£7,512£12,796£16,918£12,447£50,506
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%7%12%16%12%49%