Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,912£34,421£34,937£35,810£36,706£175,786
Total Expenses£23,035£23,099£23,161£23,258£23,359£115,912
Profit Before Tax£10,877£11,322£11,776£12,552£13,347£59,874
Profit After Tax £8,810£9,171£9,539£10,167£10,811£48,498
Change In Property Value£11,900£24,276£31,559£33,137£24,356£125,227
Net Return£20,710£33,447£41,098£43,304£35,167£173,725
Return From Rental Income (%)4%5%5%5%5%25%
Total Net Return (%)11%17%21%22%18%88%