Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,444£24,811£25,431£26,067£26,849£127,601
Total Expenses£23,091£23,174£23,279£23,387£23,507£116,439
Profit Before Tax£1,353£1,637£2,152£2,680£3,341£11,162
Profit After Tax £1,096£1,326£1,743£2,171£2,706£9,042
Change In Property Value£5£5£9,400£16,779£22,328£48,517
Net Return£1,100£1,330£11,143£18,950£25,035£57,558
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%1%7%12%16%38%