Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,804£12,996£13,321£13,654£14,064£66,839
Total Expenses£11,215£11,281£11,356£11,433£11,517£56,802
Profit Before Tax£1,589£1,715£1,965£2,221£2,547£10,036
Profit After Tax £1,287£1,390£1,592£1,799£2,063£8,130
Change In Property Value£2£2£4,000£7,140£9,501£20,646
Net Return£1,289£1,392£5,592£8,939£11,564£28,775
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%15%19%47%