Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,372£27,783£28,199£28,904£29,627£141,885
Total Expenses£23,880£23,971£24,053£24,166£24,281£120,350
Profit Before Tax£3,492£3,812£4,146£4,739£5,346£21,535
Profit After Tax £2,829£3,088£3,358£3,838£4,330£17,443
Change In Property Value£6£11,899£21,240£28,264£19,691£81,100
Net Return£2,835£14,987£24,598£32,102£24,021£98,543
Return From Rental Income (%)1%2%2%2%2%9%
Total Net Return (%)1%8%13%16%12%50%