Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,172£32,655£33,144£33,973£34,822£166,766
Total Expenses£28,222£28,321£28,411£28,535£28,663£142,152
Profit Before Tax£3,950£4,334£4,734£5,438£6,159£24,615
Profit After Tax £3,199£3,511£3,834£4,405£4,989£19,938
Change In Property Value£7£14,300£25,526£33,967£23,664£97,465
Net Return£3,206£17,811£29,360£38,372£28,653£117,403
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%7%12%16%12%49%