Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,356£28,781£29,213£29,943£30,692£146,986
Total Expenses£23,606£23,661£23,714£23,798£23,883£118,662
Profit Before Tax£4,750£5,120£5,499£6,146£6,809£28,324
Profit After Tax £3,848£4,148£4,454£4,978£5,515£22,942
Change In Property Value£6£12,600£22,491£29,929£20,851£85,878
Net Return£3,854£16,748£26,945£34,907£26,366£108,820
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%8%13%17%13%52%