Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,004£23,349£23,933£24,531£25,267£120,084
Total Expenses£21,051£21,097£21,166£21,237£21,321£105,872
Profit Before Tax£1,953£2,252£2,767£3,294£3,946£14,212
Profit After Tax £1,582£1,824£2,241£2,668£3,196£11,512
Change In Property Value£4,600£4,646£14,077£19,333£22,620£65,276
Net Return£6,182£6,470£16,318£22,001£25,816£76,788
Return From Rental Income (%)1%1%1%2%2%8%
Total Net Return (%)4%4%11%15%17%51%