Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,752£13,958£14,168£14,522£14,885£71,285
Total Expenses£12,996£13,066£13,128£13,205£13,284£65,679
Profit Before Tax£756£892£1,040£1,317£1,601£5,605
Profit After Tax £613£723£842£1,066£1,296£4,540
Change In Property Value£3£5,980£10,674£14,205£9,896£40,758
Net Return£616£6,703£11,516£15,271£11,192£45,298
Return From Rental Income (%)1%1%1%1%1%5%
Total Net Return (%)1%7%12%16%12%49%