Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,452£10,609£10,768£11,037£11,313£54,179
Total Expenses£9,158£9,224£9,281£9,350£9,420£46,433
Profit Before Tax£1,294£1,385£1,487£1,687£1,893£7,745
Profit After Tax £1,048£1,122£1,204£1,367£1,533£6,274
Change In Property Value£2£3,800£6,783£9,026£6,288£25,900
Net Return£1,050£4,922£7,987£10,393£7,822£32,173
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%8%14%18%13%55%