Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,904£12,083£12,264£12,570£12,885£61,705
Total Expenses£11,170£11,238£11,297£11,369£11,443£56,517
Profit Before Tax£734£845£967£1,201£1,441£5,189
Profit After Tax £595£684£783£973£1,167£4,203
Change In Property Value£2£4,960£8,854£11,782£8,208£33,806
Net Return£597£5,644£9,637£12,755£9,375£38,009
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%7%13%17%12%50%