Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,996£34,506£35,024£35,899£36,797£176,221
Total Expenses£32,748£32,849£32,942£33,071£33,204£164,815
Profit Before Tax£1,248£1,657£2,081£2,828£3,593£11,406
Profit After Tax £1,011£1,342£1,686£2,290£2,910£9,239
Change In Property Value£9£17,000£30,345£40,381£28,132£115,867
Net Return£1,019£18,342£32,031£42,671£31,042£125,106
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%6%11%15%11%44%