Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,836£38,404£38,980£39,954£40,953£196,126
Total Expenses£31,952£32,022£32,090£32,198£32,308£160,569
Profit Before Tax£5,884£6,382£6,890£7,757£8,645£35,557
Profit After Tax £4,766£5,169£5,581£6,283£7,002£28,801
Change In Property Value£9£17,199£30,701£40,854£28,461£117,223
Net Return£4,774£22,368£36,281£47,136£35,464£146,024
Return From Rental Income (%)2%2%2%2%2%10%
Total Net Return (%)2%8%13%16%12%50%