Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,004£14,214£14,427£14,788£15,158£72,591
Total Expenses£12,409£12,480£12,543£12,621£12,700£62,753
Profit Before Tax£1,595£1,734£1,885£2,167£2,457£9,838
Profit After Tax £1,292£1,404£1,526£1,756£1,990£7,968
Change In Property Value£3£5,600£9,996£13,302£9,267£38,168
Net Return£1,294£7,004£11,523£15,057£11,258£46,136
Return From Rental Income (%)1%2%2%2%2%9%
Total Net Return (%)1%8%13%17%13%53%