Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,700£14,920£15,294£15,676£16,146£76,736
Total Expenses£13,873£13,906£13,954£14,003£14,061£69,797
Profit Before Tax£828£1,014£1,339£1,673£2,085£6,939
Profit After Tax £670£822£1,085£1,355£1,689£5,621
Change In Property Value£3£3£6,000£10,710£14,252£30,969
Net Return£673£825£7,085£12,065£15,941£36,589
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%1%8%13%17%39%