Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,448£32,935£33,429£34,264£35,121£168,197
Total Expenses£24,228£24,327£24,417£24,542£24,671£122,184
Profit Before Tax£8,220£8,608£9,012£9,722£10,450£46,013
Profit After Tax £6,658£6,973£7,300£7,875£8,465£37,270
Change In Property Value£6£11,800£21,063£28,029£19,527£80,425
Net Return£6,664£18,773£28,363£35,904£27,992£117,695
Return From Rental Income (%)3%4%4%4%4%19%
Total Net Return (%)3%10%15%18%14%60%