Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,464£38,026£38,596£39,561£40,550£194,198
Total Expenses£24,678£24,746£24,814£24,920£25,030£124,188
Profit Before Tax£12,786£13,280£13,783£14,641£15,520£70,010
Profit After Tax £10,357£10,757£11,164£11,859£12,571£56,708
Change In Property Value£6£12,700£22,670£30,167£21,016£86,559
Net Return£10,363£23,457£33,834£42,026£33,588£143,268
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)5%11%16%20%16%68%