Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,884£23,227£23,576£24,165£24,769£118,621
Total Expenses£21,019£21,104£21,180£21,280£21,383£105,966
Profit Before Tax£1,865£2,124£2,396£2,885£3,386£12,655
Profit After Tax £1,510£1,720£1,941£2,337£2,742£10,250
Change In Property Value£5£10,400£18,564£24,704£17,210£70,883
Net Return£1,516£12,120£20,505£27,040£19,953£81,134
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%7%12%16%12%48%