Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,700£36,235£36,779£37,699£38,641£185,054
Total Expenses£32,919£33,022£33,118£33,251£33,388£165,698
Profit Before Tax£2,781£3,213£3,661£4,447£5,253£19,356
Profit After Tax £2,253£2,603£2,966£3,602£4,255£15,678
Change In Property Value£9£17,000£30,345£40,381£28,132£115,867
Net Return£2,261£19,603£33,311£43,983£32,387£131,545
Return From Rental Income (%)1%1%1%1%1%5%
Total Net Return (%)1%7%12%15%11%46%