Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,892£30,340£30,795£31,565£32,355£154,948
Total Expenses£23,116£23,173£23,229£23,316£23,406£116,241
Profit Before Tax£6,776£7,167£7,566£8,249£8,948£38,707
Profit After Tax £5,489£5,805£6,129£6,682£7,248£31,353
Change In Property Value£6£12,200£21,777£28,979£20,189£83,152
Net Return£5,495£18,005£27,906£35,661£27,437£114,504
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%9%14%18%14%57%