Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,336£15,566£15,955£16,354£16,845£80,056
Total Expenses£13,849£13,918£14,000£14,084£14,175£70,026
Profit Before Tax£1,487£1,648£1,955£2,270£2,669£10,030
Profit After Tax £1,204£1,335£1,584£1,839£2,162£8,124
Change In Property Value£3£3£5,200£9,282£12,352£26,839
Net Return£1,207£1,337£6,784£11,121£14,514£34,963
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%9%14%18%44%