Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£39,876£40,474£41,081£42,108£43,161£206,701
Total Expenses£31,245£31,355£31,457£31,601£31,749£157,406
Profit Before Tax£8,631£9,119£9,625£10,507£11,412£49,294
Profit After Tax £6,991£7,387£7,796£8,511£9,244£39,928
Change In Property Value£8£15,700£28,025£37,293£25,981£107,007
Net Return£6,999£23,087£35,821£45,804£35,225£146,935
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%9%14%17%13%56%