Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,240£30,694£31,461£32,247£33,215£157,857
Total Expenses£28,519£28,576£28,664£28,753£28,861£143,373
Profit Before Tax£1,721£2,117£2,797£3,494£4,354£14,484
Profit After Tax £1,394£1,715£2,266£2,830£3,527£11,732
Change In Property Value£6£6£12,600£22,491£29,930£65,034
Net Return£1,400£1,721£14,866£25,322£33,457£76,766
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%1%7%12%16%37%