Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£39,384£39,975£40,574£41,589£42,628£204,150
Total Expenses£33,235£33,307£33,377£33,489£33,603£167,010
Profit Before Tax£6,149£6,668£7,198£8,100£9,025£37,140
Profit After Tax £4,981£5,401£5,830£6,561£7,310£30,083
Change In Property Value£9£17,900£31,952£42,519£29,621£122,001
Net Return£4,990£23,301£37,782£49,080£36,932£152,084
Return From Rental Income (%)2%2%2%2%2%10%
Total Net Return (%)2%8%13%16%12%50%