Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,244£32,728£33,219£34,049£34,900£167,140
Total Expenses£29,356£29,454£29,544£29,669£29,797£147,820
Profit Before Tax£2,888£3,274£3,674£4,380£5,104£19,320
Profit After Tax £2,340£2,652£2,976£3,548£4,134£15,649
Change In Property Value£8£15,000£26,775£35,630£24,822£102,236
Net Return£2,347£17,652£29,752£39,178£28,956£117,885
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%7%12%16%12%47%