Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,252£36,796£37,348£38,281£39,238£187,915
Total Expenses£28,952£29,056£29,153£29,288£29,426£145,875
Profit Before Tax£7,300£7,739£8,195£8,994£9,812£42,040
Profit After Tax £5,913£6,269£6,638£7,285£7,948£34,053
Change In Property Value£7£14,500£25,883£34,443£23,995£98,828
Net Return£5,920£20,769£32,521£41,727£31,943£132,880
Return From Rental Income (%)2%3%3%3%3%14%
Total Net Return (%)2%9%13%17%13%55%