Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,704£38,270£39,226£40,207£41,413£196,820
Total Expenses£31,559£31,662£31,800£31,942£32,106£159,069
Profit Before Tax£6,145£6,608£7,426£8,265£9,308£37,751
Profit After Tax £4,977£5,352£6,015£6,694£7,539£30,578
Change In Property Value£7£7£13,000£23,205£30,880£67,099
Net Return£4,984£5,359£19,015£29,900£38,419£97,677
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)2%2%9%14%18%45%