Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,596£29,025£29,460£30,197£30,952£148,230
Total Expenses£25,773£25,866£25,951£26,066£26,184£129,841
Profit Before Tax£2,823£3,159£3,510£4,131£4,767£18,389
Profit After Tax £2,286£2,559£2,843£3,346£3,862£14,895
Change In Property Value£7£13,000£23,205£30,880£21,513£88,604
Net Return£2,293£15,559£26,048£34,225£25,374£103,499
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%7%12%16%12%48%