Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£42,396£43,032£43,677£44,769£45,889£219,763
Total Expenses£28,601£28,715£28,820£28,971£29,126£144,234
Profit Before Tax£13,795£14,317£14,857£15,798£16,763£75,530
Profit After Tax £11,174£11,597£12,034£12,796£13,578£61,179
Change In Property Value£13,900£28,356£36,863£38,706£28,449£146,274
Net Return£25,074£39,953£48,897£51,502£42,027£207,453
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)11%17%21%22%18%90%