Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,396£36,942£37,496£38,433£39,394£188,662
Total Expenses£28,162£28,267£28,363£28,499£28,637£141,927
Profit Before Tax£8,234£8,675£9,133£9,935£10,757£46,735
Profit After Tax £6,670£7,027£7,398£8,047£8,713£37,855
Change In Property Value£7£14,000£24,990£33,255£23,167£95,419
Net Return£6,677£21,027£32,388£41,302£31,881£133,274
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%9%14%18%14%57%