Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,104£34,616£35,481£36,368£37,459£178,027
Total Expenses£27,232£27,329£27,458£27,591£27,743£137,352
Profit Before Tax£6,872£7,287£8,023£8,777£9,716£40,675
Profit After Tax £5,567£5,902£6,498£7,109£7,870£32,947
Change In Property Value£6£6£11,000£19,635£26,129£56,776
Net Return£5,572£5,908£17,499£26,745£33,999£89,723
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%3%10%15%19%50%