Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,600£31,059£31,525£32,313£33,121£158,618
Total Expenses£18,039£18,097£18,154£18,243£18,335£90,868
Profit Before Tax£12,561£12,962£13,371£14,070£14,786£67,750
Profit After Tax £10,175£10,499£10,830£11,396£11,977£54,877
Change In Property Value£5£9,000£16,065£21,378£14,893£61,341
Net Return£10,179£19,499£26,896£32,775£26,870£116,219
Return From Rental Income (%)7%7%7%8%8%38%
Total Net Return (%)7%13%18%22%18%80%