Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,968£14,178£14,390£14,750£15,119£72,404
Total Expenses£12,245£12,316£12,378£12,456£12,535£61,930
Profit Before Tax£1,723£1,862£2,012£2,294£2,583£10,474
Profit After Tax £1,396£1,508£1,630£1,858£2,092£8,484
Change In Property Value£3£5,500£9,818£13,064£9,102£37,486
Net Return£1,398£7,008£11,447£14,923£11,194£45,970
Return From Rental Income (%)2%2%2%2%2%10%
Total Net Return (%)2%8%14%18%13%54%