Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,000£36,540£37,088£38,015£38,966£186,609
Total Expenses£34,556£34,660£34,756£34,890£35,028£173,890
Profit Before Tax£1,444£1,880£2,332£3,125£3,938£12,719
Profit After Tax £1,170£1,523£1,889£2,531£3,190£10,303
Change In Property Value£9£17,999£32,129£42,754£29,785£122,676
Net Return£1,179£19,522£34,018£45,285£32,975£132,979
Return From Rental Income (%)0%1%1%1%1%3%
Total Net Return (%)0%6%11%15%11%44%