Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,104£34,616£35,135£36,013£36,913£176,781
Total Expenses£28,846£28,910£28,972£29,070£29,171£144,969
Profit Before Tax£5,258£5,706£6,163£6,943£7,743£31,812
Profit After Tax £4,259£4,622£4,992£5,624£6,272£25,768
Change In Property Value£8£15,500£27,668£36,818£25,650£105,643
Net Return£4,267£20,122£32,660£42,442£31,921£131,411
Return From Rental Income (%)2%2%2%2%2%10%
Total Net Return (%)2%8%13%16%12%51%