Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,164£13,361£13,562£13,901£14,248£68,237
Total Expenses£12,325£12,395£12,456£12,532£12,609£62,318
Profit Before Tax£839£966£1,106£1,369£1,639£5,919
Profit After Tax £679£783£896£1,109£1,328£4,794
Change In Property Value£3£5,600£9,996£13,302£9,267£38,168
Net Return£682£6,383£10,892£14,411£10,595£42,962
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%7%13%17%12%50%