Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,744£37,295£37,855£38,801£39,771£190,466
Total Expenses£32,541£32,646£32,743£32,879£33,019£163,827
Profit Before Tax£4,203£4,650£5,112£5,922£6,752£26,639
Profit After Tax £3,405£3,766£4,141£4,797£5,469£21,578
Change In Property Value£8£16,700£29,810£39,668£27,636£113,822
Net Return£3,413£20,466£33,951£44,465£33,105£135,400
Return From Rental Income (%)1%1%1%2%2%8%
Total Net Return (%)1%7%12%16%12%48%