Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£39,096£39,682£40,278£41,285£42,317£202,657
Total Expenses£31,758£31,829£31,899£32,010£32,124£159,622
Profit Before Tax£7,338£7,853£8,378£9,274£10,192£43,036
Profit After Tax £5,943£6,361£6,787£7,512£8,256£34,859
Change In Property Value£9£17,000£30,345£40,381£28,132£115,867
Net Return£5,952£23,361£37,132£47,893£36,388£150,726
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%13%17%13%53%