Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,916£30,365£30,820£31,591£32,380£155,072
Total Expenses£26,871£26,965£27,052£27,171£27,293£135,352
Profit Before Tax£3,045£3,399£3,768£4,420£5,088£19,721
Profit After Tax £2,467£2,753£3,052£3,580£4,121£15,974
Change In Property Value£7£13,600£24,276£32,305£22,506£92,694
Net Return£2,474£16,354£27,328£35,885£26,627£108,667
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%7%12%16%12%48%