Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,952£15,176£15,404£15,789£16,184£77,505
Total Expenses£13,952£14,025£14,088£14,169£14,251£70,484
Profit Before Tax£1,000£1,152£1,316£1,620£1,933£7,021
Profit After Tax £810£933£1,066£1,313£1,566£5,687
Change In Property Value£3,250£9,848£13,524£15,823£12,861£55,305
Net Return£4,060£10,780£14,590£17,135£14,426£60,992
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)4%11%14%17%14%60%