Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,644£13,849£14,195£14,550£14,986£71,224
Total Expenses£11,696£11,762£11,840£11,919£12,006£59,223
Profit Before Tax£1,948£2,086£2,355£2,630£2,981£12,000
Profit After Tax £1,578£1,690£1,907£2,131£2,414£9,720
Change In Property Value£2£2£4,200£7,497£9,976£21,677
Net Return£1,580£1,692£6,107£9,628£12,391£31,398
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%10%15%19%49%