Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,672£15,907£16,305£16,712£17,214£81,810
Total Expenses£14,478£14,547£14,630£14,715£14,807£73,177
Profit Before Tax£1,194£1,360£1,675£1,998£2,406£8,633
Profit After Tax £967£1,101£1,357£1,618£1,949£6,992
Change In Property Value£3£3£5,500£9,818£13,065£28,388
Net Return£970£1,104£6,857£11,436£15,014£35,380
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%1%8%13%18%42%