Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,600£24,969£25,344£25,977£26,627£127,516
Total Expenses£22,265£22,314£22,362£22,436£22,512£111,889
Profit Before Tax£2,335£2,655£2,981£3,541£4,115£15,627
Profit After Tax £1,891£2,150£2,415£2,868£3,333£12,658
Change In Property Value£6£12,000£21,420£28,504£19,858£81,788
Net Return£1,897£14,150£23,835£31,373£23,191£94,447
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%7%12%16%12%48%