Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,968£32,448£32,934£33,758£34,602£165,709
Total Expenses£27,558£27,656£27,746£27,870£27,997£138,828
Profit Before Tax£4,410£4,791£5,188£5,887£6,604£26,881
Profit After Tax £3,572£3,881£4,202£4,769£5,349£21,773
Change In Property Value£7£13,900£24,812£33,017£23,002£94,738
Net Return£3,579£17,781£29,014£37,786£28,352£116,512
Return From Rental Income (%)2%2%2%2%2%9%
Total Net Return (%)2%8%13%16%12%50%