Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,392£13,593£13,933£14,281£14,709£69,908
Total Expenses£12,663£12,729£12,806£12,885£12,970£64,052
Profit Before Tax£729£864£1,127£1,396£1,739£5,856
Profit After Tax £591£700£913£1,131£1,409£4,743
Change In Property Value£2£2£4,700£8,390£11,164£24,259
Net Return£593£702£5,613£9,521£12,573£29,002
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%1%8%13%18%41%