Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,956£14,165£14,519£14,882£15,329£72,852
Total Expenses£13,314£13,381£13,460£13,540£13,627£67,322
Profit Before Tax£642£784£1,060£1,343£1,702£5,530
Profit After Tax £520£635£858£1,088£1,378£4,479
Change In Property Value£5,000£5,100£10,404£13,525£14,201£48,231
Net Return£5,520£5,735£11,262£14,613£15,580£52,710
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)7%8%15%19%20%69%