Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,800£32,277£32,761£33,580£34,420£164,838
Total Expenses£22,985£23,045£23,104£23,196£23,291£115,621
Profit Before Tax£8,815£9,232£9,657£10,384£11,129£49,217
Profit After Tax £7,140£7,478£7,822£8,411£9,014£39,866
Change In Property Value£6£12,000£21,420£28,504£19,858£81,788
Net Return£7,146£19,478£29,243£36,915£28,872£121,654
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)4%10%15%19%15%61%