Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,940£39,524£40,117£41,120£42,148£201,849
Total Expenses£34,369£34,477£34,578£34,720£34,865£173,009
Profit Before Tax£4,571£5,047£5,539£6,400£7,283£28,840
Profit After Tax £3,703£4,088£4,487£5,184£5,899£23,361
Change In Property Value£9£17,700£31,595£42,044£29,290£120,638
Net Return£3,711£21,788£36,082£47,228£35,189£143,999
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%7%12%16%12%48%