Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,396£36,942£37,496£38,433£39,394£188,662
Total Expenses£34,919£35,023£35,120£35,255£35,394£175,712
Profit Before Tax£1,477£1,918£2,376£3,178£4,000£12,950
Profit After Tax £1,196£1,554£1,925£2,574£3,240£10,490
Change In Property Value£9£18,200£32,487£43,231£30,118£124,046
Net Return£1,206£19,754£34,412£45,806£33,358£134,535
Return From Rental Income (%)0%1%1%1%1%3%
Total Net Return (%)0%6%11%15%11%44%