Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,256£14,470£14,687£15,054£15,430£73,897
Total Expenses£13,400£13,471£13,534£13,612£13,693£67,710
Profit Before Tax£856£999£1,153£1,442£1,738£6,187
Profit After Tax £693£809£934£1,168£1,407£5,011
Change In Property Value£3,100£9,393£12,900£15,093£12,267£52,752
Net Return£3,793£10,202£13,834£16,260£13,674£57,764
Return From Rental Income (%)1%1%1%1%1%5%
Total Net Return (%)4%11%14%17%14%60%