Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,496£29,938£30,687£31,454£32,398£153,973
Total Expenses£28,358£28,448£28,566£28,686£28,823£142,882
Profit Before Tax£1,138£1,490£2,121£2,768£3,574£11,091
Profit After Tax £922£1,207£1,718£2,242£2,895£8,984
Change In Property Value£5,900£5,959£18,056£24,797£29,012£83,723
Net Return£6,822£7,166£19,774£27,038£31,907£92,707
Return From Rental Income (%)0%1%1%1%1%5%
Total Net Return (%)3%4%10%14%16%48%