Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,020£31,485£31,958£32,757£33,575£160,795
Total Expenses£27,785£27,882£27,970£28,092£28,216£139,946
Profit Before Tax£3,235£3,603£3,987£4,665£5,359£20,849
Profit After Tax £2,620£2,919£3,230£3,778£4,341£16,888
Change In Property Value£7£14,100£25,169£33,492£23,333£96,101
Net Return£2,627£17,019£28,399£37,271£27,674£112,989
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%7%12%16%12%48%