Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£48,396£49,122£49,859£51,105£52,383£250,865
Total Expenses£42,232£42,355£42,469£42,636£42,806£212,498
Profit Before Tax£6,164£6,767£7,389£8,469£9,577£38,367
Profit After Tax £4,993£5,481£5,985£6,860£7,757£31,077
Change In Property Value£11£22,000£39,270£52,258£36,406£149,945
Net Return£5,004£27,482£45,256£59,118£44,163£181,022
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%7%12%15%12%47%