Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,696£12,886£13,080£13,407£13,742£65,811
Total Expenses£11,957£12,026£12,086£12,161£12,237£60,467
Profit Before Tax£739£861£994£1,246£1,505£5,344
Profit After Tax £599£697£805£1,009£1,219£4,329
Change In Property Value£3£5,400£9,639£12,827£8,936£36,805
Net Return£601£6,097£10,444£13,836£10,155£41,134
Return From Rental Income (%)1%1%1%1%1%5%
Total Net Return (%)1%7%13%17%12%50%