Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,100£17,356£17,790£18,235£18,782£89,264
Total Expenses£15,613£15,684£15,771£15,859£15,956£78,882
Profit Before Tax£1,488£1,672£2,020£2,376£2,826£10,382
Profit After Tax £1,205£1,355£1,636£1,925£2,289£8,410
Change In Property Value£3£3£6,000£10,710£14,252£30,969
Net Return£1,208£1,358£7,636£12,635£16,541£39,378
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)1%1%8%14%18%42%