Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,772£36,309£37,216£38,147£39,291£186,735
Total Expenses£30,858£30,923£31,024£31,129£31,254£155,187
Profit Before Tax£4,914£5,386£6,192£7,018£8,037£31,547
Profit After Tax £3,980£4,362£5,015£5,685£6,510£25,553
Change In Property Value£7£7£13,500£24,098£32,068£69,679
Net Return£3,987£4,369£18,516£29,783£38,578£95,233
Return From Rental Income (%)2%2%2%3%3%11%
Total Net Return (%)2%2%8%13%17%42%