Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,616£20,925£21,448£21,985£22,644£107,618
Total Expenses£19,495£19,572£19,667£19,765£19,873£98,373
Profit Before Tax£1,121£1,353£1,781£2,220£2,771£9,245
Profit After Tax £908£1,096£1,443£1,798£2,244£7,489
Change In Property Value£4£4£7,780£13,888£18,480£40,156
Net Return£912£1,100£9,223£15,686£20,725£47,645
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%1%7%13%17%38%