Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,500£31,972£32,452£33,263£34,095£163,283
Total Expenses£19,738£19,797£19,855£19,947£20,041£99,378
Profit Before Tax£11,763£12,175£12,597£13,316£14,054£63,905
Profit After Tax £9,528£9,862£10,203£10,786£11,384£51,763
Change In Property Value£12,500£20,500£29,315£33,739£23,842£119,896
Net Return£22,028£30,362£39,518£44,525£35,226£171,659
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)13%19%24%27%22%105%