Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,564£15,797£16,034£16,435£16,846£80,677
Total Expenses£14,687£14,761£14,825£14,907£14,991£74,172
Profit Before Tax£877£1,037£1,209£1,528£1,855£6,506
Profit After Tax £710£840£979£1,238£1,503£5,270
Change In Property Value£3£6,919£12,351£16,435£11,450£47,158
Net Return£714£7,759£13,330£17,673£12,952£52,427
Return From Rental Income (%)1%1%1%1%1%5%
Total Net Return (%)1%7%12%16%12%48%