Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,556£36,089£36,631£37,546£38,485£184,308
Total Expenses£29,474£29,540£29,604£29,706£29,811£148,134
Profit Before Tax£6,082£6,550£7,027£7,840£8,674£36,173
Profit After Tax £4,927£5,305£5,692£6,351£7,026£29,300
Change In Property Value£8£15,800£28,203£37,531£26,146£107,688
Net Return£4,934£21,105£33,895£43,881£33,173£136,988
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%8%13%17%13%52%