Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,720£37,271£37,830£38,776£39,745£190,341
Total Expenses£30,286£30,391£30,488£30,624£30,764£152,553
Profit Before Tax£6,434£6,880£7,342£8,151£8,981£37,788
Profit After Tax £5,212£5,573£5,947£6,603£7,275£30,609
Change In Property Value£8£15,300£27,311£36,343£25,319£104,280
Net Return£5,219£20,873£33,258£42,945£32,594£134,889
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%13%17%13%53%