Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,716£13,922£14,270£14,627£15,065£71,599
Total Expenses£12,596£12,663£12,740£12,820£12,906£63,725
Profit Before Tax£1,120£1,259£1,529£1,807£2,159£7,874
Profit After Tax £907£1,020£1,239£1,463£1,749£6,378
Change In Property Value£5,813£5,958£10,992£14,039£16,158£52,960
Net Return£6,720£6,978£12,231£15,503£17,907£59,338
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)9%10%17%22%25%84%