Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,404£10,560£10,824£11,095£11,428£54,310
Total Expenses£9,388£9,450£9,519£9,590£9,666£47,614
Profit Before Tax£1,016£1,110£1,305£1,504£1,761£6,696
Profit After Tax £823£899£1,057£1,219£1,427£5,424
Change In Property Value£2£2£3,200£5,712£7,601£16,517
Net Return£824£901£4,257£6,931£9,028£21,940
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%2%9%14%18%45%