Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,796£36,333£36,878£37,800£38,745£185,552
Total Expenses£34,376£34,480£34,575£34,709£34,847£172,988
Profit Before Tax£1,420£1,853£2,303£3,090£3,898£12,564
Profit After Tax £1,150£1,501£1,865£2,503£3,158£10,177
Change In Property Value£9£17,900£31,952£42,519£29,621£122,001
Net Return£1,159£19,401£33,817£45,022£32,779£132,178
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%6%11%15%11%44%