Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,788£23,130£23,477£24,064£24,665£118,124
Total Expenses£21,332£21,416£21,491£21,592£21,695£107,525
Profit Before Tax£1,456£1,714£1,985£2,472£2,971£10,598
Profit After Tax £1,180£1,388£1,608£2,002£2,406£8,584
Change In Property Value£5£10,600£18,921£25,179£17,541£72,246
Net Return£1,185£11,989£20,529£27,181£19,947£80,831
Return From Rental Income (%)1%1%1%1%1%5%
Total Net Return (%)1%7%12%16%11%46%