Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,460£14,677£15,044£15,420£15,883£75,483
Total Expenses£13,166£13,234£13,314£13,395£13,484£66,593
Profit Before Tax£1,294£1,443£1,730£2,025£2,398£8,890
Profit After Tax £1,048£1,169£1,401£1,640£1,943£7,201
Change In Property Value£2£2£4,900£8,747£11,639£25,291
Net Return£1,050£1,171£6,301£10,387£13,582£32,492
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)1%2%8%14%18%44%