Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,880£27,283£27,692£28,385£29,094£139,335
Total Expenses£24,797£24,888£24,970£25,081£25,194£124,930
Profit Before Tax£2,083£2,396£2,723£3,304£3,900£14,405
Profit After Tax £1,687£1,940£2,205£2,676£3,159£11,668
Change In Property Value£6£12,500£22,313£29,692£20,685£85,196
Net Return£1,693£14,440£24,518£32,368£23,844£96,864
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%7%12%16%12%47%