Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,752£13,958£14,168£14,522£14,885£71,285
Total Expenses£12,223£12,294£12,356£12,433£12,512£61,818
Profit Before Tax£1,529£1,664£1,812£2,089£2,373£9,466
Profit After Tax £1,238£1,348£1,468£1,692£1,922£7,668
Change In Property Value£6,875£12,684£16,201£18,646£13,176£67,582
Net Return£8,113£14,032£17,668£20,337£15,098£75,250
Return From Rental Income (%)1%2%2%2%2%9%
Total Net Return (%)10%17%21%24%18%89%