Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,072£33,568£34,072£34,923£35,796£171,432
Total Expenses£27,456£27,518£27,579£27,674£27,772£137,999
Profit Before Tax£5,616£6,050£6,493£7,249£8,024£33,433
Profit After Tax £4,549£4,901£5,259£5,872£6,500£27,081
Change In Property Value£14,700£29,988£38,984£40,934£30,086£154,692
Net Return£19,249£34,889£44,244£46,805£36,586£181,773
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)8%14%18%19%15%74%