Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,000£33,495£33,997£34,847£35,719£171,058
Total Expenses£23,105£23,167£23,227£23,323£23,421£116,243
Profit Before Tax£9,895£10,328£10,770£11,524£12,298£54,815
Profit After Tax £8,015£8,366£8,724£9,335£9,961£44,400
Change In Property Value£6£12,000£21,420£28,504£19,858£81,788
Net Return£8,021£20,366£30,144£37,839£29,819£126,189
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%10%15%19%15%64%