Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,860£14,068£14,420£14,780£15,223£72,351
Total Expenses£12,115£12,181£12,259£12,339£12,426£61,321
Profit Before Tax£1,746£1,887£2,160£2,441£2,797£11,030
Profit After Tax £1,414£1,528£1,750£1,977£2,266£8,934
Change In Property Value£2£2£4,400£7,854£10,452£22,710
Net Return£1,416£1,530£6,150£9,831£12,717£31,645
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%15%19%47%