Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,848£32,326£32,811£33,631£34,472£165,087
Total Expenses£26,099£26,196£26,286£26,410£26,536£131,527
Profit Before Tax£5,749£6,129£6,525£7,221£7,935£33,560
Profit After Tax £4,657£4,965£5,285£5,849£6,428£27,184
Change In Property Value£7£13,000£23,205£30,880£21,513£88,604
Net Return£4,664£17,965£28,490£36,729£27,940£115,788
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)2%8%13%17%13%54%