Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,404£10,560£10,718£10,986£11,261£53,930
Total Expenses£8,188£8,254£8,311£8,379£8,450£41,582
Profit Before Tax£2,216£2,306£2,408£2,607£2,811£12,348
Profit After Tax £1,795£1,868£1,950£2,112£2,277£10,002
Change In Property Value£2£3,200£5,712£7,601£5,295£21,810
Net Return£1,796£5,068£7,662£9,713£7,573£31,812
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)4%10%16%20%15%65%