Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,556£33,044£33,540£34,379£35,238£168,757
Total Expenses£30,191£30,290£30,381£30,506£30,635£152,003
Profit Before Tax£2,365£2,754£3,159£3,872£4,603£16,754
Profit After Tax £1,915£2,231£2,559£3,136£3,728£13,570
Change In Property Value£8£15,500£27,668£36,818£25,650£105,643
Net Return£1,923£17,731£30,227£39,954£29,378£119,214
Return From Rental Income (%)1%1%1%1%1%5%
Total Net Return (%)1%7%12%15%11%46%