Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£43,548£44,201£44,864£45,986£47,135£225,735
Total Expenses£27,269£27,384£27,491£27,645£27,803£137,592
Profit Before Tax£16,279£16,817£17,373£18,341£19,333£88,143
Profit After Tax £13,186£13,622£14,072£14,856£15,659£71,396
Change In Property Value£7£13,000£23,205£30,880£21,513£88,604
Net Return£13,193£26,622£37,277£45,735£37,172£160,000
Return From Rental Income (%)6%6%7%7%7%33%
Total Net Return (%)6%12%17%21%17%74%