Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,904£30,353£30,808£31,578£32,367£155,010
Total Expenses£24,404£24,462£24,517£24,605£24,694£122,682
Profit Before Tax£5,500£5,891£6,291£6,973£7,673£32,328
Profit After Tax £4,455£4,772£5,095£5,648£6,215£26,186
Change In Property Value£7£13,000£23,205£30,880£21,513£88,604
Net Return£4,461£17,772£28,301£36,528£27,728£114,790
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%13%17%13%53%