Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£40,644£41,254£41,872£42,919£43,992£210,682
Total Expenses£30,304£30,378£30,450£30,565£30,683£152,380
Profit Before Tax£10,340£10,876£11,422£12,354£13,309£58,301
Profit After Tax £8,375£8,809£9,252£10,007£10,780£47,224
Change In Property Value£8£16,000£28,560£38,006£26,477£109,051
Net Return£8,383£24,810£37,812£48,012£37,258£156,275
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)3%9%14%18%14%58%