Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,496£11,668£11,843£12,140£12,443£59,591
Total Expenses£10,548£10,615£10,674£10,745£10,818£53,402
Profit Before Tax£948£1,053£1,169£1,394£1,625£6,189
Profit After Tax £768£853£947£1,129£1,316£5,013
Change In Property Value£2£4,599£8,209£10,924£7,611£31,345
Net Return£770£5,452£9,157£12,053£8,926£36,358
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%8%13%17%13%52%