Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,900£10,048£10,199£10,454£10,716£51,318
Total Expenses£8,782£8,846£8,902£8,970£9,039£44,539
Profit Before Tax£1,119£1,202£1,297£1,484£1,677£6,779
Profit After Tax £906£974£1,050£1,202£1,358£5,491
Change In Property Value£2£3,600£6,426£8,551£5,957£24,537
Net Return£908£4,574£7,476£9,754£7,316£30,027
Return From Rental Income (%)2%2%2%2%2%10%
Total Net Return (%)2%8%14%18%13%55%