Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,464£13,666£13,871£14,218£14,573£69,792
Total Expenses£11,873£11,943£12,004£12,081£12,159£60,060
Profit Before Tax£1,591£1,723£1,866£2,137£2,414£9,731
Profit After Tax £1,289£1,396£1,512£1,731£1,955£7,882
Change In Property Value£3£5,300£9,461£12,589£8,771£36,123
Net Return£1,292£6,696£10,972£14,320£10,726£44,006
Return From Rental Income (%)2%2%2%2%2%10%
Total Net Return (%)2%8%14%18%13%54%