Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£40,800£41,412£42,033£43,084£44,161£211,490
Total Expenses£36,594£36,668£36,740£36,856£36,974£183,832
Profit Before Tax£4,206£4,744£5,293£6,228£7,187£27,658
Profit After Tax £3,407£3,843£4,287£5,045£5,821£22,403
Change In Property Value£10£19,900£35,522£47,269£32,931£135,632
Net Return£3,417£23,743£39,809£52,314£38,753£158,036
Return From Rental Income (%)1%1%1%1%2%7%
Total Net Return (%)1%7%12%15%11%46%