Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,536£38,099£38,671£39,637£40,628£194,571
Total Expenses£28,115£28,222£28,320£28,458£28,600£141,715
Profit Before Tax£9,421£9,878£10,351£11,179£12,028£52,857
Profit After Tax £7,631£8,001£8,384£9,055£9,743£42,814
Change In Property Value£13,900£28,356£36,863£38,706£28,449£146,274
Net Return£21,531£36,357£45,247£47,761£38,192£189,087
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)9%16%20%21%16%82%