Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,500£16,830£17,251£17,682£18,124£86,387
Total Expenses£15,553£15,632£15,717£15,804£15,890£78,594
Profit Before Tax£948£1,199£1,534£1,878£2,234£7,792
Profit After Tax £767£971£1,243£1,522£1,809£6,312
Change In Property Value£9,000£9,270£15,914£20,051£21,254£75,489
Net Return£9,767£10,241£17,156£21,573£23,063£81,800
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)9%10%16%21%22%78%