Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,604£33,093£33,589£34,429£35,290£169,006
Total Expenses£31,483£31,582£31,673£31,798£31,927£158,463
Profit Before Tax£1,121£1,511£1,917£2,631£3,363£10,543
Profit After Tax £908£1,224£1,553£2,131£2,724£8,540
Change In Property Value£8£16,300£29,096£38,718£26,974£111,096
Net Return£916£17,524£30,648£40,849£29,698£119,635
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%6%11%15%11%44%