Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,356£28,781£29,213£29,943£30,692£146,986
Total Expenses£26,554£26,646£26,730£26,845£26,963£133,739
Profit Before Tax£1,802£2,135£2,483£3,098£3,729£13,247
Profit After Tax £1,460£1,729£2,011£2,509£3,021£10,730
Change In Property Value£7£13,500£24,098£32,067£22,340£92,012
Net Return£1,467£15,230£26,109£34,577£25,361£102,742
Return From Rental Income (%)1%1%1%1%1%5%
Total Net Return (%)1%7%12%15%11%46%