Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,400£32,886£33,379£34,214£35,069£167,948
Total Expenses£19,717£19,816£19,906£20,031£20,160£99,630
Profit Before Tax£12,683£13,070£13,473£14,182£14,910£68,318
Profit After Tax £10,273£10,587£10,913£11,488£12,077£55,338
Change In Property Value£13,499£25,490£29,336£31,096£24,722£124,143
Net Return£23,772£36,077£40,250£42,584£36,798£179,480
Return From Rental Income (%)7%7%7%8%8%38%
Total Net Return (%)16%25%28%29%25%123%