Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,744£34,250£34,764£35,633£36,524£174,915
Total Expenses£25,591£25,654£25,716£25,813£25,913£128,686
Profit Before Tax£8,153£8,596£9,048£9,820£10,611£46,229
Profit After Tax £6,604£6,963£7,329£7,954£8,595£37,445
Change In Property Value£7£13,499£24,096£32,065£22,339£92,005
Net Return£6,611£20,462£31,425£40,019£30,933£129,450
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%9%14%18%14%58%