Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,792£34,299£34,813£35,684£36,576£175,164
Total Expenses£22,915£23,015£23,108£23,237£23,368£115,643
Profit Before Tax£10,877£11,284£11,706£12,447£13,207£59,521
Profit After Tax £8,811£9,140£9,482£10,082£10,698£48,212
Change In Property Value£13,625£22,345£31,953£36,775£25,988£130,687
Net Return£22,436£31,485£41,435£46,858£36,686£178,899
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)13%18%23%26%20%100%