Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,020£31,485£31,958£32,757£33,575£160,795
Total Expenses£18,724£18,783£18,841£18,931£19,024£94,303
Profit Before Tax£12,296£12,702£13,117£13,825£14,552£66,492
Profit After Tax £9,960£10,289£10,625£11,199£11,787£53,858
Change In Property Value£9,400£19,176£24,929£26,175£19,239£98,919
Net Return£19,360£29,465£35,553£37,374£31,026£152,777
Return From Rental Income (%)7%7%7%7%8%35%
Total Net Return (%)13%19%23%24%20%100%