Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,000£36,540£37,088£38,015£38,966£186,609
Total Expenses£21,686£21,790£21,886£22,020£22,158£109,540
Profit Before Tax£14,314£14,750£15,202£15,995£16,808£77,069
Profit After Tax £11,594£11,948£12,314£12,956£13,614£62,426
Change In Property Value£14,999£28,322£32,596£34,552£27,469£137,938
Net Return£26,593£40,270£44,910£47,508£41,083£200,364
Return From Rental Income (%)7%7%8%8%8%38%
Total Net Return (%)16%25%27%29%25%123%