Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,276£30,730£31,191£31,971£32,770£156,938
Total Expenses£27,164£27,259£27,347£27,466£27,589£136,825
Profit Before Tax£3,112£3,471£3,845£4,505£5,181£20,113
Profit After Tax £2,521£2,811£3,114£3,649£4,197£16,292
Change In Property Value£7£13,760£24,562£32,685£22,770£93,784
Net Return£2,528£16,571£27,676£36,333£26,967£110,076
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%7%12%16%12%48%