Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,316£11,486£11,773£12,067£12,429£59,071
Total Expenses£10,372£10,435£10,507£10,580£10,659£52,554
Profit Before Tax£944£1,050£1,266£1,487£1,770£6,517
Profit After Tax £764£851£1,025£1,204£1,434£5,279
Change In Property Value£5,475£5,639£10,649£12,256£12,991£47,010
Net Return£6,239£6,490£11,674£13,460£14,425£52,289
Return From Rental Income (%)1%2%2%2%3%9%
Total Net Return (%)11%12%21%24%26%94%