Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,256£26,650£27,050£27,726£28,419£136,100
Total Expenses£24,735£24,824£24,905£25,015£25,127£124,606
Profit Before Tax£1,521£1,825£2,144£2,711£3,292£11,494
Profit After Tax £1,232£1,479£1,737£2,196£2,667£9,310
Change In Property Value£6£12,500£22,313£29,692£20,685£85,196
Net Return£1,238£13,979£24,050£31,888£23,352£94,506
Return From Rental Income (%)1%1%1%1%1%4%
Total Net Return (%)1%7%12%15%11%46%