Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,200£31,668£32,143£32,947£33,770£161,728
Total Expenses£24,532£24,591£24,649£24,740£24,833£123,346
Profit Before Tax£6,668£7,077£7,494£8,207£8,937£38,382
Profit After Tax £5,401£5,732£6,070£6,647£7,239£31,089
Change In Property Value£6£12,999£23,203£30,877£21,511£88,597
Net Return£5,407£18,731£29,273£37,524£28,750£119,687
Return From Rental Income (%)3%3%3%3%3%14%
Total Net Return (%)3%9%14%17%13%55%