Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,400£29,841£30,289£31,046£31,822£152,397
Total Expenses£22,743£22,800£22,855£22,941£23,029£114,369
Profit Before Tax£6,657£7,041£7,434£8,105£8,793£38,028
Profit After Tax £5,392£5,703£6,021£6,565£7,122£30,803
Change In Property Value£6£11,999£21,418£28,502£19,856£81,782
Net Return£5,398£17,702£27,440£35,067£26,978£112,585
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%9%14%18%14%57%