Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,556£17,819£18,087£18,539£19,002£91,003
Total Expenses£16,304£16,380£16,448£16,535£16,624£82,291
Profit Before Tax£1,252£1,439£1,639£2,004£2,378£8,712
Profit After Tax £1,014£1,166£1,327£1,623£1,926£7,057
Change In Property Value£4£7,800£13,923£18,528£12,908£53,162
Net Return£1,018£8,966£15,251£20,151£14,834£60,219
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%7%12%16%12%48%