Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,540£34,043£34,554£35,418£36,303£173,857
Total Expenses£30,451£30,551£30,643£30,771£30,902£153,318
Profit Before Tax£3,090£3,492£3,911£4,647£5,401£20,540
Profit After Tax £2,502£2,829£3,168£3,764£4,375£16,637
Change In Property Value£8£15,600£27,846£37,055£25,815£106,325
Net Return£2,510£18,429£31,014£40,819£30,190£122,962
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%7%12%16%12%47%