Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£43,200£43,848£44,506£45,618£46,759£223,931
Total Expenses£33,778£33,855£33,931£34,053£34,177£169,793
Profit Before Tax£9,423£9,993£10,575£11,566£12,582£54,138
Profit After Tax £7,632£8,094£8,566£9,368£10,191£43,852
Change In Property Value£9£18,000£32,130£42,756£29,787£122,683
Net Return£7,641£26,095£40,696£52,125£39,978£166,534
Return From Rental Income (%)3%3%3%3%3%14%
Total Net Return (%)3%9%13%17%13%55%