Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,948£28,367£28,793£29,513£30,250£144,871
Total Expenses£25,709£25,800£25,884£25,998£26,114£129,505
Profit Before Tax£2,239£2,567£2,909£3,515£4,136£15,366
Profit After Tax £1,814£2,079£2,356£2,847£3,350£12,446
Change In Property Value£7£13,000£23,205£30,880£21,513£88,604
Net Return£1,820£15,079£25,561£33,726£24,863£101,050
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%7%12%16%12%47%