Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,600£34,104£34,616£35,481£36,368£174,168
Total Expenses£28,365£28,466£28,558£28,686£28,817£142,892
Profit Before Tax£5,235£5,638£6,058£6,795£7,551£31,277
Profit After Tax £4,240£4,567£4,907£5,504£6,116£25,334
Change In Property Value£7£14,300£25,526£33,967£23,664£97,465
Net Return£4,247£18,867£30,433£39,471£29,780£122,799
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%8%13%17%12%51%