Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,400£29,841£30,587£31,352£32,292£153,472
Total Expenses£27,245£27,301£27,386£27,473£27,578£136,983
Profit Before Tax£2,155£2,540£3,201£3,878£4,714£16,489
Profit After Tax £1,746£2,058£2,593£3,141£3,818£13,356
Change In Property Value£6£6£12,000£21,420£28,504£61,937
Net Return£1,752£2,064£14,593£24,562£32,323£75,293
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%1%7%12%16%38%