Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,284£31,753£32,230£33,035£33,861£162,163
Total Expenses£25,507£25,567£25,625£25,716£25,809£128,224
Profit Before Tax£5,777£6,186£6,605£7,320£8,052£33,940
Profit After Tax £4,679£5,011£5,350£5,929£6,522£27,491
Change In Property Value£7£13,600£24,276£32,305£22,506£92,694
Net Return£4,686£18,611£29,626£38,234£29,028£120,185
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%13%17%13%53%