Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,120£33,617£34,121£34,974£35,848£171,680
Total Expenses£20,113£20,212£20,304£20,431£20,561£101,620
Profit Before Tax£13,008£13,405£13,817£14,543£15,288£70,061
Profit After Tax £10,536£10,858£11,192£11,780£12,383£56,749
Change In Property Value£13,800£26,059£29,992£31,791£25,274£126,915
Net Return£24,336£36,917£41,184£43,571£37,657£183,664
Return From Rental Income (%)7%7%7%8%8%38%
Total Net Return (%)16%25%28%29%25%123%