Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,920£35,444£35,975£36,875£37,797£181,011
Total Expenses£25,923£26,026£26,120£26,251£26,386£130,706
Profit Before Tax£8,997£9,418£9,856£10,623£11,410£50,305
Profit After Tax £7,287£7,629£7,983£8,605£9,242£40,747
Change In Property Value£6£12,700£22,670£30,167£21,016£86,559
Net Return£7,294£20,329£30,653£38,772£30,259£127,306
Return From Rental Income (%)3%4%4%4%4%19%
Total Net Return (%)3%10%15%18%14%60%