Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,980£35,505£36,037£36,938£37,862£181,322
Total Expenses£29,577£29,642£29,706£29,806£29,909£148,640
Profit Before Tax£5,403£5,863£6,332£7,132£7,952£32,682
Profit After Tax £4,376£4,749£5,129£5,777£6,442£26,472
Change In Property Value£8£15,900£28,382£37,768£26,312£108,370
Net Return£4,384£20,649£33,510£43,545£32,753£134,842
Return From Rental Income (%)2%2%2%2%2%10%
Total Net Return (%)2%8%13%16%12%51%