Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,924£13,118£13,315£13,647£13,989£66,993
Total Expenses£12,141£12,210£12,271£12,346£12,422£61,389
Profit Before Tax£783£908£1,044£1,302£1,566£5,603
Profit After Tax £635£735£846£1,054£1,269£4,539
Change In Property Value£3£5,500£9,818£13,064£9,102£37,486
Net Return£637£6,235£10,663£14,119£10,370£42,025
Return From Rental Income (%)1%1%1%1%1%5%
Total Net Return (%)1%7%13%17%12%50%