Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,700£30,145£30,598£31,363£32,147£153,953
Total Expenses£26,688£26,783£26,869£26,987£27,108£134,435
Profit Before Tax£3,012£3,363£3,729£4,375£5,038£19,517
Profit After Tax £2,440£2,724£3,020£3,544£4,081£15,809
Change In Property Value£7£13,500£24,098£32,067£22,340£92,012
Net Return£2,446£16,224£27,118£35,611£26,421£107,821
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%7%12%16%12%48%