Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,204£33,702£34,208£35,063£35,939£172,116
Total Expenses£32,026£32,125£32,217£32,344£32,475£161,187
Profit Before Tax£1,178£1,577£1,991£2,718£3,465£10,929
Profit After Tax £954£1,277£1,612£2,202£2,806£8,852
Change In Property Value£8£16,600£29,631£39,431£27,470£113,141
Net Return£963£17,877£31,244£41,633£30,277£121,993
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%6%11%15%11%44%