Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,196£14,409£14,625£14,991£15,365£73,586
Total Expenses£12,557£12,629£12,691£12,770£12,850£63,496
Profit Before Tax£1,639£1,780£1,934£2,221£2,516£10,090
Profit After Tax £1,327£1,442£1,566£1,799£2,038£8,173
Change In Property Value£2,840£8,605£11,818£13,827£11,238£48,328
Net Return£4,167£10,047£13,384£15,626£13,276£56,501
Return From Rental Income (%)2%2%2%2%2%9%
Total Net Return (%)5%11%15%18%15%64%