Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,120£27,527£28,215£28,920£29,788£141,570
Total Expenses£25,628£25,681£25,760£25,842£25,939£128,850
Profit Before Tax£1,492£1,846£2,455£3,079£3,849£12,720
Profit After Tax £1,208£1,495£1,988£2,494£3,118£10,303
Change In Property Value£6£6£11,300£20,171£26,842£58,324
Net Return£1,214£1,501£13,289£22,665£29,959£68,628
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%1%7%12%16%37%