Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,484£14,701£14,922£15,295£15,677£75,079
Total Expenses£12,618£12,690£12,753£12,832£12,913£63,807
Profit Before Tax£1,866£2,011£2,169£2,463£2,764£11,272
Profit After Tax £1,511£1,629£1,757£1,995£2,239£9,131
Change In Property Value£3£5,700£10,175£13,539£9,433£38,850
Net Return£1,514£7,329£11,931£15,534£11,671£47,980
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%8%14%18%13%54%