Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,924£34,433£34,949£35,823£36,719£175,848
Total Expenses£24,484£24,548£24,610£24,708£24,808£123,157
Profit Before Tax£9,440£9,885£10,340£11,116£11,911£52,691
Profit After Tax £7,646£8,007£8,375£9,004£9,648£42,680
Change In Property Value£6£12,800£22,848£30,404£21,182£87,241
Net Return£7,652£20,807£31,223£39,408£30,830£129,921
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)4%10%15%19%15%61%