Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,968£35,493£36,025£36,926£37,849£181,260
Total Expenses£30,497£30,599£30,693£30,825£30,960£153,575
Profit Before Tax£4,471£4,893£5,331£6,100£6,888£27,684
Profit After Tax £3,622£3,964£4,318£4,941£5,580£22,424
Change In Property Value£8£15,540£27,739£36,913£25,716£105,916
Net Return£3,629£19,504£32,058£41,854£31,296£128,340
Return From Rental Income (%)1%2%2%2%2%9%
Total Net Return (%)1%7%12%16%12%49%