Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,136£32,618£33,433£34,269£35,297£167,754
Total Expenses£27,320£27,380£27,472£27,567£27,680£137,419
Profit Before Tax£4,816£5,238£5,961£6,703£7,617£30,335
Profit After Tax £3,901£4,243£4,829£5,429£6,170£24,571
Change In Property Value£14,875£15,247£28,130£35,929£41,351£135,532
Net Return£18,776£19,490£32,959£41,358£47,521£160,103
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)10%10%17%21%24%81%