Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,804£19,086£19,372£19,857£20,353£97,472
Total Expenses£16,750£16,829£16,898£16,988£17,081£84,546
Profit Before Tax£2,054£2,257£2,474£2,868£3,272£12,926
Profit After Tax £1,663£1,829£2,004£2,323£2,651£10,470
Change In Property Value£4£8,000£14,280£19,003£13,239£54,525
Net Return£1,667£9,829£16,284£21,326£15,889£64,995
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%8%13%17%12%51%