Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,640£30,085£30,837£31,608£32,556£154,725
Total Expenses£27,579£27,669£27,787£27,908£28,046£138,990
Profit Before Tax£2,061£2,415£3,049£3,699£4,510£15,735
Profit After Tax £1,670£1,956£2,470£2,996£3,653£12,746
Change In Property Value£6£6£11,400£20,349£27,079£58,840
Net Return£1,675£1,962£13,870£23,346£30,732£71,586
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%1%7%12%16%38%