Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,204£33,702£34,545£35,408£36,470£173,329
Total Expenses£28,927£29,023£29,150£29,280£29,429£145,809
Profit Before Tax£4,277£4,679£5,395£6,128£7,041£27,520
Profit After Tax £3,464£3,790£4,370£4,964£5,703£22,291
Change In Property Value£11,900£12,138£24,762£32,190£33,799£114,789
Net Return£15,364£15,928£29,131£37,154£39,503£137,080
Return From Rental Income (%)2%2%2%3%3%11%
Total Net Return (%)8%8%15%19%20%70%