Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,396£36,942£37,865£38,812£39,976£189,992
Total Expenses£33,412£33,513£33,648£33,787£33,946£168,305
Profit Before Tax£2,984£3,429£4,217£5,026£6,031£21,687
Profit After Tax £2,417£2,778£3,416£4,071£4,885£17,567
Change In Property Value£7£7£14,000£24,990£33,255£72,260
Net Return£2,424£2,785£17,416£29,061£38,140£89,827
Return From Rental Income (%)1%1%1%2%2%8%
Total Net Return (%)1%1%7%12%16%38%