Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,968£11,133£11,411£11,696£12,047£57,254
Total Expenses£10,040£10,102£10,173£10,246£10,323£50,884
Profit Before Tax£928£1,030£1,238£1,451£1,724£6,370
Profit After Tax £752£834£1,003£1,175£1,396£5,160
Change In Property Value£4,375£4,484£8,274£10,567£12,162£39,862
Net Return£5,127£5,319£9,276£11,742£13,558£45,022
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)10%10%17%22%25%84%