Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,500£38,062£38,633£39,599£40,589£194,384
Total Expenses£28,381£28,450£28,517£28,624£28,734£142,707
Profit Before Tax£9,119£9,612£10,116£10,975£11,855£51,677
Profit After Tax £7,386£7,786£8,194£8,890£9,603£41,859
Change In Property Value£8£15,000£26,775£35,630£24,822£102,236
Net Return£7,394£22,786£34,969£44,520£34,425£144,094
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%9%14%18%14%57%