Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,448£26,845£27,247£27,929£28,627£137,095
Total Expenses£24,432£24,522£24,603£24,713£24,826£123,097
Profit Before Tax£2,016£2,323£2,644£3,215£3,801£13,998
Profit After Tax £1,633£1,881£2,142£2,604£3,079£11,339
Change In Property Value£6£12,300£21,956£29,217£20,354£83,833
Net Return£1,639£14,181£24,097£31,821£23,433£95,172
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%7%12%16%12%47%