Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,236£16,480£16,892£17,314£17,833£84,754
Total Expenses£15,129£15,200£15,284£15,370£15,465£76,447
Profit Before Tax£1,107£1,280£1,608£1,944£2,369£8,307
Profit After Tax £896£1,037£1,302£1,575£1,919£6,728
Change In Property Value£3£3£5,800£10,353£13,777£29,936
Net Return£899£1,040£7,102£11,928£15,696£36,665
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%1%8%13%17%41%