Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,232£14,445£14,807£15,177£15,632£74,293
Total Expenses£13,540£13,608£13,687£13,768£13,856£68,458
Profit Before Tax£692£838£1,120£1,409£1,776£5,835
Profit After Tax £560£679£907£1,141£1,439£4,726
Change In Property Value£5,100£5,202£10,612£13,796£14,485£49,195
Net Return£5,660£5,881£11,519£14,937£15,924£53,921
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)7%8%15%19%20%69%