Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£41,604£42,228£42,861£43,933£45,031£215,658
Total Expenses£25,574£25,649£25,723£25,840£25,961£128,747
Profit Before Tax£16,030£16,579£17,139£18,093£19,071£86,911
Profit After Tax £12,984£13,429£13,882£14,655£15,447£70,398
Change In Property Value£7£13,000£23,205£30,880£21,513£88,604
Net Return£12,991£26,429£37,088£45,535£36,960£159,002
Return From Rental Income (%)6%6%6%7%7%33%
Total Net Return (%)6%12%17%21%17%74%