Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,696£37,246£37,805£38,750£39,719£190,217
Total Expenses£34,466£34,571£34,668£34,804£34,944£173,454
Profit Before Tax£2,230£2,675£3,137£3,946£4,775£16,763
Profit After Tax £1,806£2,167£2,541£3,196£3,868£13,578
Change In Property Value£9£17,900£31,952£42,519£29,621£122,001
Net Return£1,815£20,067£34,493£45,715£33,489£135,579
Return From Rental Income (%)1%1%1%1%1%4%
Total Net Return (%)1%7%11%15%11%45%