Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,500£35,017£35,543£36,431£37,342£178,834
Total Expenses£28,081£28,146£28,208£28,308£28,409£141,152
Profit Before Tax£6,419£6,872£7,334£8,124£8,933£37,682
Profit After Tax £5,199£5,566£5,941£6,580£7,236£30,522
Change In Property Value£8£15,000£26,775£35,630£24,822£102,236
Net Return£5,207£20,566£32,716£42,210£32,058£132,758
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%13%17%13%53%