Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,200£13,398£13,733£14,076£14,499£68,906
Total Expenses£12,045£12,110£12,187£12,265£12,350£60,957
Profit Before Tax£1,155£1,288£1,546£1,811£2,149£7,949
Profit After Tax £936£1,043£1,252£1,467£1,740£6,439
Change In Property Value£6,597£6,795£12,831£14,767£15,653£56,644
Net Return£7,533£7,838£14,083£16,235£17,394£63,083
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)11%12%21%24%26%94%