Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,120£33,617£34,457£35,319£36,378£172,891
Total Expenses£31,188£31,249£31,344£31,441£31,557£156,779
Profit Before Tax£1,932£2,368£3,114£3,878£4,821£16,112
Profit After Tax £1,565£1,918£2,522£3,141£3,905£13,051
Change In Property Value£7£7£13,800£24,633£32,780£71,228
Net Return£1,572£1,925£16,322£27,775£36,685£84,279
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%1%7%12%16%37%