Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,560£35,078£35,605£36,495£37,407£179,145
Total Expenses£26,048£26,150£26,243£26,374£26,508£131,324
Profit Before Tax£8,512£8,929£9,361£10,120£10,899£47,821
Profit After Tax £6,895£7,232£7,583£8,198£8,828£38,735
Change In Property Value£6£12,800£22,848£30,404£21,182£87,241
Net Return£6,901£20,032£30,431£38,602£30,010£125,976
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%9%14%18%14%59%