Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,472£11,644£11,935£12,234£12,601£59,885
Total Expenses£10,487£10,550£10,622£10,696£10,775£53,131
Profit Before Tax£985£1,094£1,313£1,538£1,825£6,754
Profit After Tax £798£886£1,063£1,245£1,478£5,471
Change In Property Value£5,550£5,717£10,795£12,424£13,169£47,654
Net Return£6,348£6,602£11,858£13,669£14,647£53,125
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)11%12%21%24%26%94%