Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,824£32,301£32,786£33,606£34,446£164,962
Total Expenses£28,992£29,090£29,179£29,303£29,430£145,993
Profit Before Tax£2,832£3,212£3,607£4,303£5,016£18,969
Profit After Tax £2,294£2,601£2,922£3,485£4,063£15,365
Change In Property Value£7£14,800£26,418£35,155£24,491£100,872
Net Return£2,301£17,402£29,340£38,640£28,554£116,238
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%7%12%16%12%47%