Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,384£24,750£25,121£25,749£26,393£126,397
Total Expenses£21,491£21,578£21,656£21,760£21,868£108,353
Profit Before Tax£2,893£3,172£3,465£3,989£4,525£18,044
Profit After Tax £2,343£2,569£2,807£3,231£3,665£14,616
Change In Property Value£5£10,600£18,921£25,179£17,541£72,246
Net Return£2,349£13,169£21,728£28,409£21,207£86,862
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%8%12%16%12%50%