Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,028£11,193£11,473£11,760£12,113£57,568
Total Expenses£10,046£10,108£10,179£10,252£10,330£50,916
Profit Before Tax£982£1,085£1,294£1,508£1,783£6,652
Profit After Tax £795£879£1,048£1,222£1,444£5,388
Change In Property Value£3,500£3,570£7,283£9,468£9,941£33,761
Net Return£4,295£4,449£8,331£10,689£11,385£39,150
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)8%8%16%20%21%73%