Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,224£34,737£35,606£36,496£37,591£178,654
Total Expenses£28,434£28,531£28,661£28,794£28,946£143,366
Profit Before Tax£5,790£6,206£6,945£7,702£8,645£35,288
Profit After Tax £4,690£5,027£5,625£6,239£7,002£28,583
Change In Property Value£6£6£11,600£20,706£27,554£59,873
Net Return£4,696£5,033£17,225£26,945£34,557£88,456
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%9%14%18%46%