Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,028£14,238£14,452£14,813£15,184£72,715
Total Expenses£12,251£12,322£12,384£12,462£12,542£61,961
Profit Before Tax£1,777£1,916£2,068£2,351£2,642£10,754
Profit After Tax £1,439£1,552£1,675£1,904£2,140£8,711
Change In Property Value£3£5,500£9,818£13,064£9,102£37,486
Net Return£1,442£7,052£11,492£14,969£11,241£46,197
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%8%14%18%13%55%