Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,524£16,772£17,191£17,621£18,150£86,258
Total Expenses£15,357£15,427£15,512£15,599£15,695£77,590
Profit Before Tax£1,167£1,345£1,679£2,022£2,455£8,668
Profit After Tax £946£1,089£1,360£1,638£1,989£7,021
Change In Property Value£3£3£5,900£10,532£14,015£30,452
Net Return£949£1,092£7,260£12,169£16,003£37,473
Return From Rental Income (%)1%1%1%2%2%8%
Total Net Return (%)1%1%8%13%17%41%