Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,872£47,575£48,289£49,496£50,733£242,965
Total Expenses£41,758£41,878£41,991£42,153£42,320£210,100
Profit Before Tax£5,114£5,697£6,298£7,343£8,414£32,865
Profit After Tax £4,142£4,614£5,101£5,948£6,815£26,621
Change In Property Value£11£21,800£38,913£51,783£36,075£148,582
Net Return£4,153£26,415£44,015£57,730£42,890£175,203
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%7%12%15%11%46%