Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,100£23,446£23,798£24,393£25,003£119,741
Total Expenses£22,006£22,091£22,167£22,268£22,372£110,905
Profit Before Tax£1,094£1,356£1,631£2,125£2,631£8,836
Profit After Tax £886£1,098£1,321£1,721£2,131£7,157
Change In Property Value£6£11,000£19,635£26,129£18,203£74,973
Net Return£891£12,098£20,956£27,850£20,334£82,130
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%7%12%15%11%45%