Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,028£20,328£20,633£21,149£21,678£103,817
Total Expenses£18,321£18,401£18,472£18,566£18,661£92,420
Profit Before Tax£1,707£1,928£2,161£2,584£3,017£11,396
Profit After Tax £1,383£1,561£1,751£2,093£2,444£9,231
Change In Property Value£4£8,900£15,887£21,141£14,728£60,660
Net Return£1,387£10,462£17,637£23,233£17,172£69,891
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%7%12%16%12%48%