Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,548£13,751£14,095£14,447£14,881£70,722
Total Expenses£11,885£11,951£12,029£12,108£12,194£60,166
Profit Before Tax£1,663£1,800£2,066£2,340£2,687£10,556
Profit After Tax £1,347£1,458£1,674£1,895£2,177£8,551
Change In Property Value£2£2£4,300£7,676£10,214£22,194
Net Return£1,349£1,460£5,974£9,571£12,391£30,745
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%15%19%47%