Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,772£27,174£27,581£28,271£28,977£138,775
Total Expenses£23,820£23,910£23,992£24,102£24,216£120,039
Profit Before Tax£2,952£3,264£3,590£4,168£4,762£18,736
Profit After Tax £2,391£2,644£2,908£3,376£3,857£15,176
Change In Property Value£6£11,899£21,240£28,264£19,691£81,100
Net Return£2,397£14,543£24,147£31,641£23,548£96,276
Return From Rental Income (%)1%1%1%2%2%8%
Total Net Return (%)1%7%12%16%12%49%