Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,052£14,263£14,477£14,839£15,210£72,840
Total Expenses£13,026£13,097£13,159£13,237£13,317£65,835
Profit Before Tax£1,026£1,166£1,318£1,602£1,893£7,005
Profit After Tax £831£945£1,067£1,297£1,533£5,674
Change In Property Value£3£5,980£10,674£14,205£9,896£40,758
Net Return£834£6,925£11,742£15,502£11,429£46,432
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%7%13%17%12%50%