Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£41,400£42,021£42,651£43,718£44,811£214,600
Total Expenses£33,598£33,672£33,745£33,862£33,982£168,860
Profit Before Tax£7,803£8,349£8,906£9,855£10,828£45,741
Profit After Tax £6,320£6,763£7,214£7,983£8,771£37,050
Change In Property Value£9£18,000£32,130£42,756£29,787£122,683
Net Return£6,329£24,763£39,344£50,739£38,558£159,733
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%13%17%13%53%