Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,500£13,703£13,908£14,256£14,612£69,978
Total Expenses£12,214£12,284£12,346£12,423£12,501£61,768
Profit Before Tax£1,286£1,418£1,562£1,833£2,111£8,210
Profit After Tax £1,041£1,149£1,265£1,485£1,710£6,650
Change In Property Value£3£5,510£9,835£13,088£9,118£37,555
Net Return£1,044£6,659£11,101£14,573£10,828£44,205
Return From Rental Income (%)1%1%1%2%2%8%
Total Net Return (%)1%8%13%17%13%52%