Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,960£37,514£38,077£39,029£40,005£191,585
Total Expenses£23,501£23,569£23,635£23,741£23,849£118,296
Profit Before Tax£13,459£13,945£14,442£15,288£16,155£73,289
Profit After Tax £10,902£11,296£11,698£12,383£13,086£59,364
Change In Property Value£6£12,000£21,420£28,504£19,858£81,788
Net Return£10,908£23,296£33,118£40,887£32,944£141,153
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)5%12%17%21%17%71%