Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,192£24,555£24,923£25,546£26,185£125,401
Total Expenses£20,614£20,663£20,710£20,782£20,857£103,626
Profit Before Tax£3,578£3,892£4,213£4,764£5,328£21,776
Profit After Tax £2,898£3,153£3,413£3,859£4,316£17,638
Change In Property Value£5£10,999£19,633£26,126£18,201£74,966
Net Return£2,904£14,152£23,046£29,985£22,517£92,604
Return From Rental Income (%)2%2%2%2%2%10%
Total Net Return (%)2%8%13%17%12%51%