Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,136£32,618£33,107£33,935£34,783£166,580
Total Expenses£24,358£24,456£24,546£24,670£24,798£122,828
Profit Before Tax£7,778£8,162£8,561£9,265£9,985£43,752
Profit After Tax £6,300£6,611£6,935£7,504£8,088£35,439
Change In Property Value£6£11,900£21,242£28,267£19,692£81,107
Net Return£6,306£18,511£28,176£35,771£27,781£116,546
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%9%14%18%14%59%