Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,408£15,639£15,874£16,271£16,677£79,869
Total Expenses£14,319£14,393£14,457£14,539£14,622£72,329
Profit Before Tax£1,089£1,247£1,417£1,732£2,055£7,539
Profit After Tax £882£1,010£1,148£1,403£1,665£6,107
Change In Property Value£3£6,700£11,960£15,915£11,087£45,665
Net Return£885£7,710£13,107£17,318£12,752£51,772
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%7%12%16%12%49%