Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,508£36,041£36,942£37,865£39,001£185,357
Total Expenses£30,633£30,698£30,799£30,902£31,026£154,058
Profit Before Tax£4,875£5,343£6,143£6,963£7,975£31,299
Profit After Tax £3,949£4,328£4,976£5,640£6,460£25,352
Change In Property Value£7£7£13,400£23,919£31,830£69,163
Net Return£3,955£4,334£18,376£29,560£38,290£94,515
Return From Rental Income (%)2%2%2%3%3%11%
Total Net Return (%)2%2%8%13%17%42%