Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,696£31,156£31,624£32,414£33,225£159,115
Total Expenses£18,531£18,590£18,647£18,736£18,828£93,331
Profit Before Tax£12,165£12,567£12,977£13,678£14,397£65,785
Profit After Tax £9,854£10,179£10,512£11,079£11,662£53,286
Change In Property Value£9,300£18,972£24,664£25,897£19,034£97,867
Net Return£19,154£29,151£35,175£36,976£30,696£151,152
Return From Rental Income (%)7%7%7%7%8%35%
Total Net Return (%)13%19%23%24%20%100%