Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,420£12,606£12,795£13,115£13,443£64,380
Total Expenses£11,929£11,998£12,058£12,132£12,207£60,324
Profit Before Tax£491£608£738£984£1,236£4,057
Profit After Tax £398£493£597£797£1,001£3,286
Change In Property Value£2,700£8,181£11,235£13,145£10,684£45,946
Net Return£3,098£8,674£11,833£13,942£11,685£49,231
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)4%10%14%17%14%59%