Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,156£24,518£24,886£25,508£26,146£125,215
Total Expenses£22,916£23,002£23,080£23,184£23,291£115,474
Profit Before Tax£1,240£1,516£1,806£2,324£2,855£9,741
Profit After Tax £1,004£1,228£1,463£1,882£2,313£7,890
Change In Property Value£6£11,500£20,528£27,317£19,031£78,381
Net Return£1,010£12,728£21,990£29,199£21,343£86,271
Return From Rental Income (%)1%1%1%1%1%4%
Total Net Return (%)1%7%12%15%11%45%