Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,100£35,626£36,161£37,065£37,992£181,944
Total Expenses£24,924£24,989£25,053£25,153£25,257£125,375
Profit Before Tax£10,176£10,638£11,108£11,911£12,735£56,568
Profit After Tax £8,243£8,616£8,998£9,648£10,315£45,820
Change In Property Value£7£13,000£23,205£30,880£21,513£88,604
Net Return£8,249£21,617£32,203£40,528£31,828£134,425
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%10%15%19%15%62%