Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,596£32,070£32,551£33,365£34,199£163,781
Total Expenses£30,578£30,675£30,764£30,888£31,014£153,919
Profit Before Tax£1,018£1,395£1,787£2,477£3,185£9,862
Profit After Tax £825£1,130£1,447£2,007£2,580£7,988
Change In Property Value£8£15,800£28,203£37,531£26,146£107,688
Net Return£833£16,930£29,650£39,537£28,726£115,676
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%6%11%15%11%44%