Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,184£26,577£26,975£27,650£28,341£135,727
Total Expenses£23,763£23,852£23,933£24,042£24,154£119,743
Profit Before Tax£2,421£2,725£3,043£3,608£4,187£15,984
Profit After Tax £1,961£2,207£2,465£2,922£3,392£12,947
Change In Property Value£6£11,900£21,242£28,267£19,692£81,107
Net Return£1,967£14,107£23,706£31,189£23,084£94,054
Return From Rental Income (%)1%1%1%1%2%7%
Total Net Return (%)1%7%12%16%12%48%