Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,936£31,400£31,871£32,668£33,485£160,359
Total Expenses£27,713£27,809£27,897£28,019£28,143£139,580
Profit Before Tax£3,223£3,591£3,974£4,649£5,342£20,779
Profit After Tax £2,611£2,909£3,219£3,766£4,327£16,831
Change In Property Value£7£14,060£25,097£33,397£23,267£95,829
Net Return£2,618£16,969£28,316£37,163£27,594£112,660
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%7%12%16%12%48%