Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,560£28,988£29,423£30,159£30,913£148,043
Total Expenses£18,370£18,462£18,547£18,662£18,780£92,821
Profit Before Tax£10,191£10,526£10,876£11,497£12,133£55,222
Profit After Tax £8,254£8,526£8,810£9,312£9,827£44,730
Change In Property Value£12,600£23,793£27,384£29,027£23,076£115,879
Net Return£20,854£32,319£36,193£38,339£32,903£160,609
Return From Rental Income (%)6%6%7%7%7%33%
Total Net Return (%)15%24%27%28%24%119%