Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£40,500£41,107£41,724£42,767£43,836£209,935
Total Expenses£28,681£28,755£28,826£28,941£29,059£144,262
Profit Before Tax£11,819£12,353£12,898£13,826£14,778£65,673
Profit After Tax £9,573£10,006£10,447£11,199£11,970£53,195
Change In Property Value£8£15,000£26,775£35,630£24,822£102,236
Net Return£9,581£25,006£37,222£46,829£36,792£155,431
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%10%15%19%15%62%