Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,448£32,935£33,429£34,264£35,121£168,197
Total Expenses£22,941£23,040£23,130£23,256£23,384£115,750
Profit Before Tax£9,507£9,895£10,299£11,009£11,737£52,447
Profit After Tax £7,701£8,015£8,342£8,917£9,507£42,482
Change In Property Value£6£11,000£19,635£26,129£18,203£74,973
Net Return£7,706£19,015£27,977£35,046£27,710£117,455
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)4%11%15%19%15%68%