Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,860£14,068£14,420£14,780£15,223£72,351
Total Expenses£12,710£12,776£12,855£12,934£13,021£64,297
Profit Before Tax£1,150£1,291£1,565£1,846£2,202£8,055
Profit After Tax £932£1,046£1,268£1,495£1,784£6,524
Change In Property Value£5,875£6,022£11,110£14,190£16,332£53,529
Net Return£6,807£7,068£12,378£15,685£18,116£60,054
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)10%10%17%22%25%84%