Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,480£30,937£31,711£32,503£33,478£159,110
Total Expenses£28,742£28,799£28,887£28,977£29,085£144,490
Profit Before Tax£1,738£2,138£2,824£3,526£4,393£14,620
Profit After Tax £1,408£1,732£2,287£2,856£3,558£11,842
Change In Property Value£6£6£12,700£22,670£30,167£65,550
Net Return£1,414£1,738£14,987£25,526£33,726£77,392
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%1%7%12%16%37%