Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,600£12,789£13,109£13,436£13,840£65,774
Total Expenses£11,989£12,053£12,128£12,205£12,288£60,663
Profit Before Tax£612£736£980£1,231£1,552£5,111
Profit After Tax £495£596£794£997£1,257£4,140
Change In Property Value£2£2£4,400£7,854£10,452£22,710
Net Return£498£598£5,194£8,852£11,708£26,850
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%1%8%13%17%40%