Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,876£13,069£13,265£13,597£13,937£66,744
Total Expenses£12,297£12,366£12,427£12,502£12,578£62,169
Profit Before Tax£579£703£839£1,095£1,359£4,575
Profit After Tax £469£570£679£887£1,100£3,706
Change In Property Value£2,800£8,484£11,651£13,632£11,080£47,647
Net Return£3,269£9,054£12,331£14,519£12,180£51,353
Return From Rental Income (%)1%1%1%1%1%4%
Total Net Return (%)4%10%14%17%14%59%