Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,760£24,116£24,478£25,090£25,717£123,162
Total Expenses£21,751£21,836£21,913£22,016£22,122£109,638
Profit Before Tax£2,010£2,280£2,565£3,074£3,596£13,524
Profit After Tax £1,628£1,847£2,078£2,490£2,912£10,954
Change In Property Value£5£10,800£19,278£25,654£17,872£73,610
Net Return£1,633£12,647£21,356£28,144£20,785£84,564
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%7%12%16%12%48%