Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,748£36,284£36,828£37,749£38,693£185,303
Total Expenses£23,269£23,373£23,468£23,602£23,739£117,453
Profit Before Tax£12,479£12,911£13,360£14,147£14,954£67,850
Profit After Tax £10,108£10,458£10,822£11,459£12,112£54,959
Change In Property Value£16,499£31,155£35,856£38,008£30,216£151,733
Net Return£26,606£41,613£46,678£49,466£42,328£206,691
Return From Rental Income (%)6%6%6%6%7%30%
Total Net Return (%)15%23%26%27%23%114%