Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,168£33,666£34,171£35,025£35,900£171,929
Total Expenses£21,030£21,093£21,153£21,249£21,348£105,873
Profit Before Tax£12,138£12,573£13,017£13,775£14,553£66,056
Profit After Tax £9,831£10,184£10,544£11,158£11,788£53,505
Change In Property Value£8,025£19,006£25,291£29,366£21,584£103,272
Net Return£17,856£29,190£35,835£40,524£33,372£156,778
Return From Rental Income (%)6%6%6%6%7%30%
Total Net Return (%)10%17%20%23%19%89%