Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,996£25,371£25,752£26,395£27,055£129,569
Total Expenses£23,644£23,731£23,810£23,916£24,025£119,127
Profit Before Tax£1,352£1,640£1,941£2,479£3,030£10,442
Profit After Tax £1,095£1,328£1,572£2,008£2,454£8,458
Change In Property Value£6£11,900£21,242£28,267£19,692£81,107
Net Return£1,101£13,228£22,814£30,274£22,147£89,565
Return From Rental Income (%)1%1%1%1%1%4%
Total Net Return (%)1%7%12%15%11%46%