Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,576£34,080£34,591£35,456£36,342£174,044
Total Expenses£27,344£27,407£27,468£27,565£27,664£137,447
Profit Before Tax£6,232£6,673£7,123£7,891£8,678£36,597
Profit After Tax £5,048£5,405£5,770£6,391£7,029£29,643
Change In Property Value£7£14,599£26,059£34,678£24,159£99,502
Net Return£5,055£20,004£31,829£41,069£31,188£129,146
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%13%17%13%53%