Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,248£13,447£13,648£13,990£14,339£68,672
Total Expenses£11,850£11,919£11,981£12,057£12,134£59,940
Profit Before Tax£1,398£1,527£1,668£1,933£2,205£8,732
Profit After Tax £1,133£1,237£1,351£1,566£1,786£7,073
Change In Property Value£3£5,299£9,459£12,587£8,769£36,116
Net Return£1,135£6,536£10,810£14,153£10,555£43,189
Return From Rental Income (%)1%2%2%2%2%9%
Total Net Return (%)1%8%13%17%13%53%