Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,204£24,567£24,936£25,559£26,198£125,464
Total Expenses£22,117£22,203£22,281£22,385£22,492£111,477
Profit Before Tax£2,087£2,364£2,655£3,174£3,706£13,987
Profit After Tax £1,691£1,915£2,150£2,571£3,002£11,329
Change In Property Value£6£11,000£19,635£26,129£18,203£74,973
Net Return£1,696£12,915£21,786£28,700£21,205£86,302
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%7%12%16%12%48%