Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,660£31,120£31,587£32,376£33,186£158,929
Total Expenses£28,554£28,650£28,737£28,858£28,982£143,781
Profit Before Tax£2,106£2,470£2,849£3,518£4,204£15,148
Profit After Tax £1,706£2,001£2,308£2,850£3,405£12,270
Change In Property Value£7£14,600£26,061£34,680£24,160£99,509
Net Return£1,713£16,601£28,369£37,530£27,566£111,779
Return From Rental Income (%)1%1%1%1%1%5%
Total Net Return (%)1%7%12%15%11%46%