Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,644£13,849£14,195£14,550£14,986£71,224
Total Expenses£12,093£12,159£12,237£12,316£12,403£61,208
Profit Before Tax£1,551£1,689£1,958£2,233£2,584£10,015
Profit After Tax £1,256£1,368£1,586£1,809£2,093£8,112
Change In Property Value£2£2£4,400£7,854£10,452£22,710
Net Return£1,259£1,371£5,986£9,663£12,544£30,823
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%9%14%19%46%