Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,096£30,547£31,006£31,781£32,575£156,005
Total Expenses£27,532£27,627£27,714£27,833£27,956£138,662
Profit Before Tax£2,564£2,920£3,292£3,947£4,620£17,343
Profit After Tax £2,077£2,365£2,666£3,197£3,742£14,048
Change In Property Value£7£14,000£24,990£33,255£23,168£95,420
Net Return£2,084£16,365£27,656£36,452£26,910£109,468
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%7%12%16%12%47%