Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£41,280£41,899£42,528£43,591£44,681£213,978
Total Expenses£37,016£37,128£37,232£37,380£37,532£186,287
Profit Before Tax£4,264£4,771£5,296£6,211£7,149£27,691
Profit After Tax £3,454£3,865£4,290£5,031£5,791£22,430
Change In Property Value£10£19,200£34,272£45,607£31,773£130,861
Net Return£3,463£23,065£38,562£50,638£37,563£153,291
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%7%12%16%12%47%