Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,488£31,960£32,440£33,251£34,082£163,221
Total Expenses£26,706£26,803£26,892£27,015£27,141£134,558
Profit Before Tax£4,782£5,157£5,548£6,236£6,941£28,663
Profit After Tax £3,873£4,177£4,493£5,051£5,622£23,217
Change In Property Value£7£13,400£23,919£31,830£22,175£91,330
Net Return£3,880£17,577£28,413£36,880£27,797£114,548
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%8%13%17%12%51%