Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,920£11,084£11,250£11,531£11,820£56,605
Total Expenses£9,849£9,915£9,973£10,043£10,114£49,894
Profit Before Tax£1,071£1,169£1,277£1,489£1,705£6,711
Profit After Tax £868£947£1,035£1,206£1,381£5,436
Change In Property Value£2£4,200£7,497£9,976£6,950£28,626
Net Return£870£5,147£8,532£11,182£8,332£34,062
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%8%13%17%13%53%