Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,796£33,288£33,787£34,632£35,498£170,001
Total Expenses£31,663£31,762£31,853£31,980£32,109£159,367
Profit Before Tax£1,133£1,526£1,934£2,652£3,389£10,634
Profit After Tax £918£1,236£1,567£2,148£2,745£8,614
Change In Property Value£8£16,400£29,274£38,956£27,139£111,778
Net Return£926£17,636£30,841£41,104£29,884£120,391
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%6%11%15%11%44%