Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,548£22,886£23,230£23,810£24,406£116,879
Total Expenses£20,451£20,497£20,542£20,610£20,681£102,782
Profit Before Tax£2,097£2,389£2,688£3,200£3,725£14,098
Profit After Tax £1,699£1,935£2,177£2,592£3,017£11,419
Change In Property Value£6£11,000£19,635£26,129£18,203£74,973
Net Return£1,704£12,935£21,812£28,721£21,220£86,392
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%7%12%16%12%48%