Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,060£33,556£34,395£35,255£36,312£172,578
Total Expenses£26,818£26,879£26,973£27,070£27,187£134,926
Profit Before Tax£6,243£6,677£7,422£8,184£9,126£37,652
Profit After Tax £5,056£5,409£6,011£6,629£7,392£30,498
Change In Property Value£6£6£11,600£20,706£27,554£59,873
Net Return£5,062£5,414£17,612£27,336£34,946£90,370
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%47%