Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,964£12,143£12,326£12,634£12,950£62,016
Total Expenses£10,597£10,665£10,724£10,796£10,871£53,652
Profit Before Tax£1,367£1,479£1,602£1,837£2,079£8,364
Profit After Tax £1,108£1,198£1,297£1,488£1,684£6,775
Change In Property Value£2£4,600£8,211£10,927£7,612£31,352
Net Return£1,110£5,798£9,509£12,415£9,296£38,127
Return From Rental Income (%)2%2%2%2%2%10%
Total Net Return (%)2%8%14%18%13%54%