Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£40,800£41,412£42,447£43,508£44,814£212,982
Total Expenses£36,320£36,393£36,507£36,624£36,765£182,609
Profit Before Tax£4,480£5,019£5,940£6,884£8,048£30,373
Profit After Tax £3,629£4,066£4,812£5,576£6,519£24,602
Change In Property Value£8£8£16,000£28,561£38,006£82,583
Net Return£3,637£4,074£20,812£34,137£44,525£107,185
Return From Rental Income (%)1%2%2%2%2%9%
Total Net Return (%)1%2%8%13%17%40%