Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£41,604£42,228£42,861£43,933£45,031£215,658
Total Expenses£30,400£30,475£30,549£30,667£30,787£152,878
Profit Before Tax£11,204£11,753£12,313£13,267£14,244£62,780
Profit After Tax £9,075£9,520£9,973£10,746£11,538£50,852
Change In Property Value£8£16,000£28,560£38,006£26,477£109,051
Net Return£9,083£25,520£38,533£48,751£38,015£159,903
Return From Rental Income (%)3%4%4%4%4%19%
Total Net Return (%)3%10%14%18%14%60%