Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,856£30,304£31,061£31,838£32,793£155,852
Total Expenses£26,212£26,303£26,421£26,543£26,681£132,159
Profit Before Tax£3,644£4,001£4,640£5,295£6,112£23,693
Profit After Tax £2,952£3,241£3,759£4,289£4,951£19,192
Change In Property Value£10,700£10,914£22,265£28,944£30,391£103,214
Net Return£13,652£14,155£26,023£33,233£35,342£122,405
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)8%8%15%19%20%70%