Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,100£23,446£23,798£24,393£25,003£119,741
Total Expenses£21,202£21,287£21,363£21,464£21,568£106,883
Profit Before Tax£1,898£2,160£2,436£2,929£3,435£12,858
Profit After Tax £1,537£1,750£1,973£2,373£2,783£10,415
Change In Property Value£5£10,500£18,743£24,941£17,376£71,565
Net Return£1,543£12,250£20,715£27,314£20,158£81,980
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%7%12%16%12%48%