Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,256£38,830£39,412£40,398£41,408£198,303
Total Expenses£31,674£31,744£31,813£31,922£32,033£159,186
Profit Before Tax£6,582£7,086£7,600£8,476£9,374£39,117
Profit After Tax £5,331£5,739£6,156£6,865£7,593£31,685
Change In Property Value£9£17,000£30,345£40,381£28,132£115,867
Net Return£5,340£22,740£36,501£47,246£35,725£147,552
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%8%13%17%12%52%