Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£40,512£41,120£42,148£43,201£44,497£211,478
Total Expenses£36,958£37,065£37,211£37,360£37,532£186,125
Profit Before Tax£3,554£4,055£4,937£5,842£6,965£25,353
Profit After Tax £2,879£3,284£3,999£4,732£5,642£20,536
Change In Property Value£8£8£15,580£27,811£37,008£80,415
Net Return£2,887£3,292£19,579£32,543£42,650£100,951
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%1%7%12%16%39%