Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,632£13,836£14,044£14,395£14,755£70,663
Total Expenses£12,694£12,764£12,826£12,903£12,982£64,169
Profit Before Tax£938£1,072£1,218£1,492£1,773£6,493
Profit After Tax £760£868£986£1,209£1,436£5,260
Change In Property Value£3£5,800£10,353£13,777£9,598£39,531
Net Return£763£6,668£11,340£14,986£11,034£44,791
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%7%13%17%12%50%