Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,092£19,378£19,863£20,359£20,970£99,663
Total Expenses£17,200£17,275£17,366£17,460£17,564£86,865
Profit Before Tax£1,892£2,103£2,496£2,900£3,407£12,798
Profit After Tax £1,532£1,704£2,022£2,349£2,759£10,366
Change In Property Value£3£3£6,700£11,960£15,915£34,582
Net Return£1,536£1,707£8,722£14,308£18,674£44,948
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)1%2%8%14%18%43%