Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,240£12,424£12,610£12,925£13,248£63,447
Total Expenses£10,946£11,014£11,074£11,147£11,222£55,404
Profit Before Tax£1,294£1,409£1,536£1,778£2,026£8,043
Profit After Tax £1,048£1,141£1,244£1,440£1,641£6,515
Change In Property Value£2£4,800£8,568£11,402£7,943£32,715
Net Return£1,051£5,942£9,812£12,842£9,584£39,230
Return From Rental Income (%)1%2%2%2%2%9%
Total Net Return (%)1%8%13%18%13%54%