Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,396£12,582£12,771£13,090£13,417£64,256
Total Expenses£9,996£10,065£10,125£10,199£10,274£50,659
Profit Before Tax£2,400£2,517£2,646£2,891£3,143£13,597
Profit After Tax £1,944£2,039£2,143£2,342£2,546£11,014
Change In Property Value£2£4,200£7,497£9,976£6,950£28,626
Net Return£1,946£6,239£9,640£12,318£9,496£39,640
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%10%15%19%15%62%