Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,200£34,713£35,234£36,115£37,017£177,279
Total Expenses£20,702£20,803£20,896£21,026£21,159£104,585
Profit Before Tax£13,498£13,910£14,338£15,089£15,859£72,694
Profit After Tax £10,934£11,267£11,614£12,222£12,846£58,882
Change In Property Value£14,249£26,906£30,966£32,824£26,095£131,040
Net Return£25,182£38,173£42,580£45,046£38,941£189,922
Return From Rental Income (%)7%7%8%8%8%38%
Total Net Return (%)16%25%28%29%25%123%