Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£44,004£44,664£45,334£46,467£47,629£228,099
Total Expenses£41,793£41,909£42,017£42,172£42,331£210,222
Profit Before Tax£2,211£2,755£3,317£4,295£5,298£17,877
Profit After Tax £1,791£2,232£2,687£3,479£4,292£14,480
Change In Property Value£11£22,000£39,270£52,258£36,406£149,945
Net Return£1,802£24,232£41,957£55,737£40,698£164,426
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%6%11%15%11%43%