Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,596£38,160£38,732£39,701£40,693£194,882
Total Expenses£30,000£30,068£30,136£30,243£30,353£150,801
Profit Before Tax£7,596£8,091£8,596£9,457£10,340£44,082
Profit After Tax £6,153£6,554£6,963£7,660£8,375£35,706
Change In Property Value£8£16,000£28,560£38,006£26,477£109,051
Net Return£6,161£22,554£35,523£45,666£34,853£144,757
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%8%13%17%13%54%