Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,060£33,556£34,059£34,911£35,783£171,369
Total Expenses£22,468£22,530£22,590£22,686£22,784£113,057
Profit Before Tax£10,593£11,026£11,469£12,225£13,000£58,313
Profit After Tax £8,580£8,931£9,290£9,902£10,530£47,233
Change In Property Value£6£11,600£20,706£27,554£19,196£79,062
Net Return£8,586£20,531£29,996£37,456£29,726£126,295
Return From Rental Income (%)4%5%5%5%5%25%
Total Net Return (%)4%11%16%20%16%66%