Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,480£30,937£31,711£32,503£33,478£159,110
Total Expenses£26,361£26,418£26,506£26,597£26,705£132,587
Profit Before Tax£4,119£4,519£5,204£5,907£6,774£26,522
Profit After Tax £3,336£3,660£4,215£4,784£5,487£21,483
Change In Property Value£6£6£11,500£20,528£27,317£59,356
Net Return£3,342£3,666£15,716£25,312£32,803£80,839
Return From Rental Income (%)2%2%2%3%3%11%
Total Net Return (%)2%2%8%13%17%43%