Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,828£34,335£34,850£35,722£36,615£175,350
Total Expenses£23,670£23,734£23,795£23,893£23,993£119,085
Profit Before Tax£10,158£10,602£11,055£11,829£12,622£56,265
Profit After Tax £8,228£8,587£8,955£9,581£10,224£45,575
Change In Property Value£6£12,300£21,956£29,217£20,354£83,833
Net Return£8,234£20,888£30,910£38,798£30,578£129,408
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%10%15%19%15%64%