Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,400£32,886£33,379£34,214£35,069£167,948
Total Expenses£23,045£23,106£23,166£23,260£23,356£115,932
Profit Before Tax£9,355£9,780£10,214£10,954£11,713£52,016
Profit After Tax £7,578£7,922£8,273£8,873£9,488£42,133
Change In Property Value£6£12,000£21,420£28,504£19,858£81,788
Net Return£7,584£19,922£29,693£37,377£29,346£123,921
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%10%15%19%15%62%