Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,476£13,678£13,883£14,230£14,586£69,854
Total Expenses£11,230£11,301£11,362£11,439£11,517£56,849
Profit Before Tax£2,246£2,377£2,521£2,792£3,069£13,005
Profit After Tax £1,819£1,926£2,042£2,261£2,486£10,534
Change In Property Value£2£4,900£8,747£11,639£8,109£33,397
Net Return£1,821£6,826£10,789£13,900£10,595£43,931
Return From Rental Income (%)2%3%3%3%3%14%
Total Net Return (%)2%9%14%19%14%59%