Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,036£33,532£34,370£35,229£36,286£172,452
Total Expenses£28,712£28,807£28,934£29,064£29,212£144,730
Profit Before Tax£4,324£4,724£5,436£6,165£7,074£27,723
Profit After Tax £3,503£3,827£4,403£4,994£5,730£22,455
Change In Property Value£6£6£11,800£21,063£28,029£60,905
Net Return£3,508£3,832£16,203£26,057£33,759£83,360
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%8%13%17%43%