Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,740£26,126£26,518£27,181£27,860£133,426
Total Expenses£23,396£23,485£23,565£23,673£23,784£117,904
Profit Before Tax£2,344£2,641£2,953£3,508£4,077£15,522
Profit After Tax £1,898£2,139£2,392£2,841£3,302£12,573
Change In Property Value£6£11,700£20,885£27,792£19,361£79,744
Net Return£1,904£13,839£23,276£30,633£22,663£92,316
Return From Rental Income (%)1%1%1%1%2%7%
Total Net Return (%)1%7%12%16%12%48%