Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,564£34,067£34,919£35,792£36,866£175,209
Total Expenses£31,034£31,096£31,192£31,290£31,408£156,019
Profit Before Tax£2,530£2,972£3,728£4,502£5,458£19,190
Profit After Tax £2,049£2,407£3,019£3,647£4,421£15,544
Change In Property Value£7£7£13,700£24,455£32,543£70,712
Net Return£2,056£2,414£16,720£28,102£36,964£86,256
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%1%7%12%16%38%