Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,656£13,861£14,069£14,420£14,781£70,787
Total Expenses£12,322£12,355£12,387£12,432£12,479£61,975
Profit Before Tax£1,334£1,505£1,682£1,988£2,302£8,812
Profit After Tax £1,080£1,219£1,363£1,611£1,865£7,137
Change In Property Value£4,875£11,546£15,364£17,839£13,112£62,736
Net Return£5,955£12,765£16,727£19,450£14,977£69,873
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)6%12%16%19%15%68%