Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,808£15,030£15,256£15,637£16,028£76,759
Total Expenses£13,616£13,688£13,752£13,832£13,913£68,801
Profit Before Tax£1,192£1,342£1,504£1,805£2,114£7,958
Profit After Tax £966£1,087£1,218£1,462£1,713£6,446
Change In Property Value£3£6,300£11,246£14,965£10,425£42,939
Net Return£969£7,387£12,464£16,427£12,138£49,385
Return From Rental Income (%)1%1%1%1%2%7%
Total Net Return (%)1%7%13%17%12%50%