Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,436£32,923£33,416£34,252£35,108£168,135
Total Expenses£25,944£26,006£26,065£26,159£26,255£130,430
Profit Before Tax£6,492£6,917£7,351£8,093£8,853£37,705
Profit After Tax £5,258£5,603£5,955£6,555£7,171£30,541
Change In Property Value£7£13,800£24,633£32,780£22,837£94,057
Net Return£5,265£19,403£30,588£39,335£30,007£124,598
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%8%13%17%13%54%