Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,248£16,492£16,904£17,327£17,846£84,817
Total Expenses£14,932£15,003£15,087£15,173£15,267£75,462
Profit Before Tax£1,316£1,489£1,817£2,154£2,579£9,355
Profit After Tax £1,066£1,206£1,472£1,745£2,089£7,577
Change In Property Value£3£3£5,700£10,175£13,540£29,420
Net Return£1,069£1,209£7,172£11,919£15,629£36,998
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)1%1%8%14%18%42%