Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,996£25,371£26,005£26,655£27,455£130,483
Total Expenses£22,837£22,886£22,960£23,036£23,127£114,847
Profit Before Tax£2,159£2,485£3,045£3,619£4,328£15,636
Profit After Tax £1,749£2,013£2,466£2,931£3,506£12,665
Change In Property Value£5,000£5,050£15,302£21,014£24,586£70,952
Net Return£6,749£7,063£17,768£23,946£28,092£83,617
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)4%4%11%15%17%51%