Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,780£22,107£22,438£22,999£23,574£112,899
Total Expenses£20,105£20,187£20,261£20,359£20,460£101,372
Profit Before Tax£1,675£1,919£2,177£2,640£3,115£11,526
Profit After Tax £1,357£1,555£1,763£2,138£2,523£9,336
Change In Property Value£5£9,900£17,672£23,516£16,383£67,475
Net Return£1,362£11,455£19,435£25,654£18,906£76,812
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%7%12%16%12%47%