Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,348£12,533£12,847£13,168£13,563£64,458
Total Expenses£10,773£10,837£10,912£10,988£11,070£54,579
Profit Before Tax£1,575£1,696£1,935£2,180£2,493£9,879
Profit After Tax £1,276£1,374£1,567£1,766£2,019£8,002
Change In Property Value£2£2£3,800£6,783£9,026£19,613
Net Return£1,278£1,376£5,367£8,549£11,045£27,615
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)2%2%9%15%19%48%