Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,196£29,634£30,078£30,830£31,601£151,340
Total Expenses£25,781£25,838£25,892£25,978£26,066£129,554
Profit Before Tax£3,415£3,796£4,186£4,853£5,536£21,786
Profit After Tax £2,766£3,075£3,391£3,931£4,484£17,646
Change In Property Value£6,950£21,059£28,920£33,837£27,502£118,267
Net Return£9,716£24,134£32,311£37,767£31,986£135,914
Return From Rental Income (%)1%1%1%2%2%8%
Total Net Return (%)4%10%14%16%14%59%