Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,572£22,911£23,254£23,836£24,431£117,004
Total Expenses£21,149£21,233£21,308£21,408£21,511£106,609
Profit Before Tax£1,423£1,678£1,946£2,427£2,921£10,395
Profit After Tax £1,153£1,359£1,576£1,966£2,366£8,420
Change In Property Value£5£10,500£18,743£24,941£17,376£71,565
Net Return£1,158£11,859£20,319£26,907£19,742£79,985
Return From Rental Income (%)1%1%1%1%1%5%
Total Net Return (%)1%7%12%16%11%46%