Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,216£24,579£24,948£25,572£26,211£125,526
Total Expenses£21,732£21,818£21,896£22,000£22,107£109,553
Profit Before Tax£2,484£2,761£3,052£3,571£4,104£15,973
Profit After Tax £2,012£2,237£2,472£2,893£3,324£12,938
Change In Property Value£5£10,760£19,207£25,559£17,806£73,337
Net Return£2,018£12,997£21,679£28,452£21,130£86,275
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%7%12%16%12%49%