Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£43,872£44,530£45,198£46,328£47,486£227,414
Total Expenses£37,758£37,874£37,981£38,136£38,295£190,044
Profit Before Tax£6,114£6,656£7,217£8,192£9,191£37,370
Profit After Tax £4,952£5,392£5,845£6,635£7,445£30,270
Change In Property Value£10£19,500£34,808£46,319£32,269£132,906
Net Return£4,962£24,892£40,653£52,955£39,714£163,176
Return From Rental Income (%)1%2%2%2%2%9%
Total Net Return (%)1%7%12%16%12%49%