Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£39,780£40,377£40,982£42,007£43,057£206,203
Total Expenses£35,740£35,850£35,951£36,095£36,243£179,879
Profit Before Tax£4,040£4,527£5,031£5,912£6,814£26,324
Profit After Tax £3,273£3,667£4,075£4,788£5,519£21,322
Change In Property Value£9£18,500£33,023£43,944£30,614£126,091
Net Return£3,282£22,167£37,098£48,732£36,134£147,413
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%7%12%16%12%47%