Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,376£26,772£27,173£27,853£28,549£136,722
Total Expenses£23,492£23,582£23,663£23,773£23,885£118,394
Profit Before Tax£2,884£3,190£3,510£4,080£4,664£18,328
Profit After Tax £2,336£2,584£2,843£3,305£3,778£14,846
Change In Property Value£6£11,720£20,920£27,839£19,395£79,880
Net Return£2,342£14,304£23,764£31,144£23,172£94,726
Return From Rental Income (%)1%1%1%2%2%8%
Total Net Return (%)1%7%12%16%12%49%