Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,716£13,922£14,131£14,484£14,846£71,098
Total Expenses£12,059£12,129£12,191£12,268£12,347£60,995
Profit Before Tax£1,657£1,792£1,939£2,215£2,499£10,103
Profit After Tax £1,342£1,452£1,571£1,794£2,024£8,183
Change In Property Value£3£5,400£9,639£12,827£8,936£36,805
Net Return£1,345£6,852£11,210£14,621£10,960£44,988
Return From Rental Income (%)2%2%2%2%2%10%
Total Net Return (%)2%8%14%18%13%54%