Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,208£14,421£14,782£15,151£15,606£74,168
Total Expenses£13,141£13,208£13,287£13,368£13,456£66,462
Profit Before Tax£1,067£1,213£1,494£1,783£2,149£7,706
Profit After Tax £864£982£1,210£1,444£1,741£6,242
Change In Property Value£2£2£4,900£8,747£11,639£25,291
Net Return£867£985£6,110£10,191£13,380£31,533
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%1%8%14%18%42%