Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,300£27,710£28,125£28,828£29,549£141,512
Total Expenses£25,644£25,735£25,817£25,929£26,044£129,169
Profit Before Tax£1,656£1,975£2,308£2,899£3,505£12,343
Profit After Tax £1,342£1,600£1,869£2,348£2,839£9,998
Change In Property Value£7£13,000£23,205£30,880£21,513£88,604
Net Return£1,348£14,600£25,075£33,228£24,352£98,602
Return From Rental Income (%)1%1%1%1%1%5%
Total Net Return (%)1%7%12%15%11%46%