Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£40,320£40,925£41,539£42,577£43,642£209,002
Total Expenses£24,050£24,160£24,263£24,409£24,558£121,440
Profit Before Tax£16,270£16,764£17,276£18,169£19,084£87,563
Profit After Tax £13,179£13,579£13,993£14,717£15,458£70,926
Change In Property Value£16,800£31,724£36,511£38,702£30,768£154,506
Net Return£29,979£45,303£50,505£53,419£46,226£225,432
Return From Rental Income (%)7%7%8%8%8%38%
Total Net Return (%)16%25%27%29%25%122%