Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,400£20,706£21,224£21,754£22,407£106,491
Total Expenses£19,402£19,444£19,506£19,571£19,646£97,569
Profit Before Tax£998£1,262£1,717£2,184£2,760£8,921
Profit After Tax £808£1,022£1,391£1,769£2,236£7,226
Change In Property Value£4,250£4,293£13,006£17,862£20,898£60,309
Net Return£5,058£5,315£14,397£19,631£23,134£67,536
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)4%4%10%14%17%49%