Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,004£32,484£32,971£33,796£34,640£165,895
Total Expenses£30,940£31,038£31,128£31,252£31,380£155,739
Profit Before Tax£1,064£1,446£1,843£2,543£3,261£10,157
Profit After Tax £862£1,171£1,493£2,060£2,641£8,227
Change In Property Value£8£16,000£28,560£38,006£26,477£109,051
Net Return£870£17,171£30,053£40,066£29,119£117,278
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%6%11%15%11%44%