Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,536£16,784£17,204£17,634£18,163£86,320
Total Expenses£14,961£15,032£15,117£15,204£15,299£75,612
Profit Before Tax£1,575£1,752£2,087£2,430£2,864£10,708
Profit After Tax £1,276£1,419£1,690£1,968£2,320£8,673
Change In Property Value£3£3£5,700£10,175£13,540£29,420
Net Return£1,279£1,422£7,391£12,143£15,859£38,094
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)1%2%8%14%18%43%