Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,756£12,947£13,142£13,470£13,807£66,122
Total Expenses£11,319£11,388£11,449£11,524£11,600£57,280
Profit Before Tax£1,437£1,559£1,693£1,946£2,207£8,842
Profit After Tax £1,164£1,263£1,371£1,577£1,788£7,162
Change In Property Value£3£5,000£8,925£11,877£8,274£34,079
Net Return£1,166£6,263£10,296£13,453£10,062£41,240
Return From Rental Income (%)2%2%2%2%2%9%
Total Net Return (%)2%8%14%18%13%54%