Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,492£27,904£28,602£29,317£30,197£143,512
Total Expenses£26,459£26,512£26,592£26,675£26,773£133,011
Profit Before Tax£1,033£1,393£2,010£2,642£3,423£10,501
Profit After Tax £837£1,128£1,628£2,140£2,773£8,505
Change In Property Value£6£6£11,700£20,885£27,792£60,389
Net Return£843£1,134£13,328£23,025£30,565£68,894
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%1%7%12%16%36%