Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,504£24,872£25,245£25,876£26,523£127,019
Total Expenses£22,790£22,877£22,955£23,060£23,167£114,850
Profit Before Tax£1,714£1,995£2,289£2,816£3,355£12,169
Profit After Tax £1,388£1,616£1,854£2,281£2,718£9,857
Change In Property Value£6£11,400£20,349£27,079£18,865£77,699
Net Return£1,394£13,016£22,204£29,360£21,583£87,556
Return From Rental Income (%)1%1%1%1%1%5%
Total Net Return (%)1%7%12%16%11%47%