Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,200£31,668£32,143£32,947£33,770£161,728
Total Expenses£24,425£24,522£24,610£24,732£24,858£123,147
Profit Before Tax£6,775£7,146£7,533£8,214£8,913£38,581
Profit After Tax £5,488£5,788£6,102£6,653£7,219£31,250
Change In Property Value£6£12,000£21,420£28,504£19,858£81,788
Net Return£5,494£17,789£27,522£35,158£27,077£113,039
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%9%14%18%14%57%