Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,748£30,194£30,647£31,413£32,199£154,201
Total Expenses£17,149£17,206£17,262£17,349£17,438£86,404
Profit Before Tax£12,599£12,988£13,385£14,064£14,761£67,797
Profit After Tax £10,205£10,520£10,842£11,392£11,956£54,916
Change In Property Value£14,875£24,193£27,844£29,515£26,071£122,498
Net Return£25,080£34,713£38,686£40,907£38,027£177,414
Return From Rental Income (%)7%8%8%8%9%40%
Total Net Return (%)18%25%28%30%28%129%