Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,484£39,061£39,647£40,638£41,654£199,485
Total Expenses£34,645£34,753£34,852£34,993£35,138£174,381
Profit Before Tax£3,839£4,309£4,795£5,645£6,517£25,104
Profit After Tax £3,110£3,490£3,884£4,573£5,279£20,334
Change In Property Value£9£17,900£31,952£42,519£29,621£122,001
Net Return£3,119£21,390£35,836£47,091£34,900£142,335
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%7%12%16%12%47%