Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,576£24,945£25,319£25,952£26,601£127,392
Total Expenses£23,280£23,367£23,445£23,550£23,658£117,300
Profit Before Tax£1,296£1,578£1,874£2,401£2,943£10,091
Profit After Tax £1,050£1,278£1,518£1,945£2,384£8,174
Change In Property Value£6£11,700£20,885£27,792£19,361£79,744
Net Return£1,056£12,978£22,402£29,737£21,745£87,918
Return From Rental Income (%)1%1%1%1%1%4%
Total Net Return (%)1%7%12%15%11%45%