Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,912£25,286£25,665£26,307£26,964£129,133
Total Expenses£20,044£20,094£20,142£20,217£20,293£100,789
Profit Before Tax£4,868£5,192£5,523£6,090£6,671£28,344
Profit After Tax £3,943£4,205£4,474£4,933£5,404£22,959
Change In Property Value£5£10,600£18,921£25,179£17,541£72,246
Net Return£3,948£14,806£23,395£30,112£22,945£95,205
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%9%13%17%13%55%