Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,256£14,470£14,687£15,054£15,430£73,897
Total Expenses£11,900£11,934£11,966£12,013£12,061£59,873
Profit Before Tax£2,356£2,536£2,721£3,041£3,369£14,024
Profit After Tax £1,908£2,054£2,204£2,463£2,729£11,359
Change In Property Value£3£6,200£11,067£14,727£10,260£42,257
Net Return£1,912£8,254£13,271£17,191£12,989£53,617
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%9%14%18%13%55%