Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,872£32,350£33,159£33,988£35,007£166,376
Total Expenses£28,484£28,543£28,635£28,729£28,841£143,233
Profit Before Tax£3,388£3,807£4,524£5,259£6,166£23,143
Profit After Tax £2,744£3,083£3,664£4,260£4,994£18,746
Change In Property Value£6£6£12,500£22,313£29,692£64,518
Net Return£2,750£3,090£16,165£26,573£34,687£83,264
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)1%1%8%13%17%40%