Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,928£30,377£30,833£31,603£32,393£155,134
Total Expenses£26,981£27,038£27,094£27,181£27,271£135,565
Profit Before Tax£2,947£3,339£3,739£4,422£5,123£19,570
Profit After Tax £2,387£2,705£3,028£3,582£4,149£15,852
Change In Property Value£7£14,600£26,061£34,680£24,160£99,509
Net Return£2,395£17,305£29,090£38,262£28,310£115,361
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%7%12%16%12%47%