Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,436£11,608£11,782£12,076£12,378£59,279
Total Expenses£10,222£10,289£10,348£10,419£10,492£51,770
Profit Before Tax£1,214£1,318£1,434£1,657£1,886£7,510
Profit After Tax £983£1,068£1,162£1,342£1,528£6,083
Change In Property Value£2,200£6,666£9,155£10,711£8,706£37,437
Net Return£3,183£7,734£10,316£12,053£10,234£43,520
Return From Rental Income (%)1%2%2%2%2%9%
Total Net Return (%)5%12%15%18%15%65%