Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,656£35,176£35,703£36,596£37,511£179,642
Total Expenses£21,662£21,726£21,789£21,889£21,991£109,058
Profit Before Tax£12,994£13,450£13,914£14,707£15,520£70,585
Profit After Tax £10,525£10,894£11,270£11,913£12,571£57,173
Change In Property Value£16,500£31,158£35,859£38,011£30,219£151,747
Net Return£27,025£42,052£47,130£49,924£42,790£208,920
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%23%26%28%24%115%