Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£42,996£43,641£44,296£45,403£46,538£222,873
Total Expenses£38,474£38,589£38,695£38,848£39,004£193,611
Profit Before Tax£4,522£5,052£5,600£6,555£7,534£29,263
Profit After Tax £3,662£4,092£4,536£5,310£6,102£23,703
Change In Property Value£10£20,000£35,700£47,507£33,096£136,313
Net Return£3,672£24,092£40,236£52,816£39,199£160,016
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%7%12%15%11%47%