Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£43,404£44,055£44,716£45,834£46,980£224,988
Total Expenses£41,250£41,365£41,472£41,626£41,783£207,498
Profit Before Tax£2,154£2,690£3,243£4,208£5,196£17,491
Profit After Tax £1,745£2,179£2,627£3,408£4,209£14,168
Change In Property Value£11£21,700£38,735£51,545£35,910£147,901
Net Return£1,755£23,879£41,362£54,953£40,119£162,068
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%6%11%15%11%43%