Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,148£17,405£17,840£18,286£18,835£89,515
Total Expenses£16,101£16,138£16,193£16,248£16,314£80,994
Profit Before Tax£1,047£1,267£1,648£2,038£2,521£8,521
Profit After Tax £848£1,026£1,335£1,651£2,042£6,902
Change In Property Value£3,500£3,535£10,711£14,710£17,211£49,666
Net Return£4,348£4,561£12,046£16,361£19,253£56,569
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)4%4%11%15%17%51%