Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,296£25,675£26,061£26,712£27,380£131,124
Total Expenses£23,030£23,118£23,198£23,305£23,414£116,065
Profit Before Tax£2,266£2,557£2,863£3,407£3,966£15,059
Profit After Tax £1,835£2,071£2,319£2,760£3,212£12,198
Change In Property Value£6£11,500£20,528£27,317£19,031£78,381
Net Return£1,841£13,572£22,847£30,077£22,243£90,578
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%7%12%16%12%48%