Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,996£22,326£22,661£23,227£23,808£114,018
Total Expenses£20,285£20,368£20,443£20,541£20,642£102,281
Profit Before Tax£1,711£1,957£2,218£2,686£3,166£11,738
Profit After Tax £1,386£1,586£1,796£2,176£2,564£9,507
Change In Property Value£5£9,999£17,848£23,751£16,547£68,150
Net Return£1,391£11,585£19,645£25,927£19,111£77,658
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%7%12%16%12%48%