Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,316£23,666£24,021£24,621£25,237£120,860
Total Expenses£21,384£21,469£21,546£21,648£21,752£107,799
Profit Before Tax£1,932£2,196£2,475£2,974£3,485£13,061
Profit After Tax £1,565£1,779£2,005£2,409£2,823£10,580
Change In Property Value£5£10,600£18,921£25,179£17,541£72,246
Net Return£1,570£12,379£20,926£27,587£20,364£82,826
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%7%12%16%12%48%