Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,504£27,917£28,335£29,044£29,770£142,569
Total Expenses£24,860£24,951£25,034£25,147£25,262£125,253
Profit Before Tax£2,644£2,966£3,301£3,897£4,508£17,316
Profit After Tax £2,142£2,402£2,674£3,157£3,651£14,026
Change In Property Value£6£12,500£22,313£29,692£20,685£85,196
Net Return£2,148£14,902£24,987£32,849£24,337£99,222
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%7%12%16%12%48%