Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,300£15,529£15,762£16,157£16,560£79,309
Total Expenses£14,468£14,541£14,605£14,686£14,769£73,070
Profit Before Tax£832£989£1,157£1,470£1,791£6,239
Profit After Tax £674£801£937£1,191£1,451£5,054
Change In Property Value£3£6,799£12,136£16,150£11,251£46,340
Net Return£677£7,600£13,074£17,341£12,702£51,394
Return From Rental Income (%)1%1%1%1%1%5%
Total Net Return (%)1%7%12%16%12%48%