Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,988£24,348£24,957£25,580£26,348£125,221
Total Expenses£22,726£22,774£22,845£22,919£23,006£114,271
Profit Before Tax£1,262£1,574£2,111£2,662£3,342£10,950
Profit After Tax £1,022£1,275£1,710£2,156£2,707£8,869
Change In Property Value£5£5£9,995£17,841£23,742£51,588
Net Return£1,027£1,280£11,705£19,997£26,449£60,458
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)1%1%7%12%16%37%