Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,784£30,231£30,684£31,451£32,238£154,388
Total Expenses£20,262£20,356£20,443£20,561£20,682£102,304
Profit Before Tax£9,522£9,875£10,242£10,890£11,555£52,084
Profit After Tax £7,713£7,998£8,296£8,821£9,360£42,188
Change In Property Value£11,875£21,909£27,983£32,206£22,759£116,733
Net Return£19,588£29,908£36,279£41,027£32,119£158,921
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)13%19%23%27%21%103%