Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,500£19,792£20,287£20,794£21,418£101,793
Total Expenses£18,915£18,956£19,016£19,078£19,151£95,116
Profit Before Tax£585£837£1,271£1,717£2,268£6,677
Profit After Tax £474£678£1,030£1,391£1,837£5,408
Change In Property Value£4,150£4,192£12,700£17,442£20,407£58,890
Net Return£4,624£4,869£13,730£18,832£22,243£64,298
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)3%4%10%14%17%48%