Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£55,104£55,931£56,770£58,189£59,643£285,636
Total Expenses£52,664£52,759£52,853£53,006£53,162£264,445
Profit Before Tax£2,440£3,171£3,916£5,183£6,482£21,192
Profit After Tax £1,976£2,569£3,172£4,198£5,250£17,165
Change In Property Value£15£29,000£51,766£68,885£47,990£197,655
Net Return£1,991£31,569£54,938£73,083£53,240£214,821
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%6%11%14%10%41%