Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,800£38,367£38,943£39,916£40,914£195,940
Total Expenses£33,238£33,307£33,375£33,482£33,593£166,994
Profit Before Tax£4,563£5,060£5,568£6,434£7,321£28,946
Profit After Tax £3,696£4,099£4,510£5,211£5,930£23,446
Change In Property Value£9£18,000£32,130£42,756£29,787£122,683
Net Return£3,705£22,099£36,640£47,968£35,717£146,129
Return From Rental Income (%)1%1%1%2%2%8%
Total Net Return (%)1%7%12%16%12%48%