Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,068£13,264£13,463£13,800£14,145£67,739
Total Expenses£12,585£12,618£12,648£12,692£12,737£63,279
Profit Before Tax£483£646£815£1,108£1,408£4,460
Profit After Tax £391£524£660£897£1,140£3,612
Change In Property Value£3,350£10,151£13,940£16,310£13,256£57,007
Net Return£3,741£10,674£14,600£17,207£14,396£60,619
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)4%10%14%16%14%57%