Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,704£38,458£39,227£40,208£41,213£196,810
Total Expenses£29,097£29,223£29,341£29,480£29,624£146,765
Profit Before Tax£8,607£9,235£9,887£10,727£11,589£50,046
Profit After Tax £6,971£7,481£8,008£8,689£9,387£40,537
Change In Property Value£21,750£37,338£47,045£49,868£44,050£200,051
Net Return£28,721£44,818£55,053£58,557£53,437£240,588
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)16%25%30%32%29%132%