Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,024£18,294£18,752£19,221£19,797£94,088
Total Expenses£17,292£17,365£17,454£17,544£17,645£87,300
Profit Before Tax£732£929£1,298£1,676£2,152£6,788
Profit After Tax £593£753£1,051£1,358£1,743£5,498
Change In Property Value£3£3£6,800£12,138£16,153£35,098
Net Return£596£756£7,852£13,496£17,896£40,596
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)1%1%7%13%17%38%