Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,344£13,544£13,747£14,091£14,443£69,170
Total Expenses£12,665£12,735£12,796£12,873£12,950£64,019
Profit Before Tax£679£809£951£1,218£1,493£5,151
Profit After Tax £550£655£770£987£1,209£4,172
Change In Property Value£3£5,800£10,353£13,777£9,598£39,530
Net Return£553£6,455£11,123£14,764£10,807£43,702
Return From Rental Income (%)1%1%1%1%1%5%
Total Net Return (%)1%7%12%16%12%49%