Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,680£13,885£14,232£14,588£15,026£71,411
Total Expenses£12,890£12,957£13,034£13,114£13,200£65,194
Profit Before Tax£790£929£1,198£1,474£1,826£6,217
Profit After Tax £640£752£970£1,194£1,479£5,036
Change In Property Value£2£2£4,800£8,568£11,402£24,775
Net Return£642£755£5,771£9,763£12,881£29,811
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%1%8%13%18%41%