Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,520£23,873£24,231£24,837£25,458£121,918
Total Expenses£22,370£22,455£22,532£22,634£22,739£112,731
Profit Before Tax£1,150£1,418£1,699£2,202£2,718£9,187
Profit After Tax £932£1,148£1,376£1,784£2,202£7,441
Change In Property Value£6£11,200£19,992£26,604£18,534£76,336
Net Return£937£12,348£21,368£28,388£20,736£83,777
Return From Rental Income (%)1%1%1%1%1%4%
Total Net Return (%)1%7%12%15%11%45%