Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,692£16,942£17,366£17,800£18,334£87,135
Total Expenses£16,167£16,238£16,323£16,410£16,507£81,645
Profit Before Tax£525£705£1,043£1,390£1,828£5,490
Profit After Tax £425£571£845£1,126£1,480£4,447
Change In Property Value£3£3£6,300£11,246£14,965£32,517
Net Return£429£574£7,145£12,371£16,445£36,964
Return From Rental Income (%)0%1%1%1%1%5%
Total Net Return (%)0%1%7%13%17%37%