Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,600£31,059£31,525£32,313£33,121£158,618
Total Expenses£18,733£18,829£18,916£19,037£19,160£94,675
Profit Before Tax£11,867£12,230£12,609£13,276£13,961£63,943
Profit After Tax £9,612£9,907£10,213£10,754£11,308£51,794
Change In Property Value£12,749£24,073£27,706£29,369£23,348£117,245
Net Return£22,361£33,980£37,919£40,122£34,656£169,039
Return From Rental Income (%)7%7%7%8%8%38%
Total Net Return (%)16%25%28%29%25%123%