Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,400£26,796£27,198£27,878£28,575£136,847
Total Expenses£23,945£24,035£24,116£24,226£24,338£120,659
Profit Before Tax£2,455£2,761£3,082£3,652£4,237£16,188
Profit After Tax £1,989£2,237£2,497£2,958£3,432£13,112
Change In Property Value£6£12,000£21,420£28,504£19,858£81,788
Net Return£1,995£14,237£23,917£31,463£23,290£94,900
Return From Rental Income (%)1%1%1%1%2%7%
Total Net Return (%)1%7%12%16%12%48%