Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,172£14,385£14,600£14,965£15,339£73,462
Total Expenses£13,552£13,624£13,686£13,764£13,845£68,471
Profit Before Tax£620£761£914£1,201£1,495£4,991
Profit After Tax £502£616£740£973£1,211£4,042
Change In Property Value£3£6,300£11,246£14,965£10,425£42,939
Net Return£505£6,916£11,986£15,937£11,636£46,981
Return From Rental Income (%)1%1%1%1%1%4%
Total Net Return (%)1%7%12%16%12%48%