Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£40,428£41,034£42,060£43,112£44,405£211,040
Total Expenses£37,275£37,347£37,460£37,576£37,716£187,374
Profit Before Tax£3,153£3,688£4,600£5,536£6,689£23,665
Profit After Tax £2,554£2,987£3,726£4,484£5,418£19,169
Change In Property Value£8£8£16,500£29,453£39,194£85,164
Net Return£2,562£2,995£20,226£33,937£44,612£104,333
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%1%7%12%16%38%