Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,220£11,388£11,559£11,848£12,144£58,160
Total Expenses£10,201£10,267£10,325£10,396£10,468£51,658
Profit Before Tax£1,020£1,121£1,234£1,452£1,676£6,502
Profit After Tax £826£908£999£1,176£1,357£5,267
Change In Property Value£2£4,400£7,854£10,452£7,281£29,989
Net Return£828£5,308£8,853£11,628£8,639£35,256
Return From Rental Income (%)1%1%1%2%2%8%
Total Net Return (%)1%8%13%17%13%53%