Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,748£30,194£30,647£31,413£32,199£154,201
Total Expenses£17,149£17,206£17,262£17,349£17,438£86,404
Profit Before Tax£12,599£12,988£13,385£14,064£14,761£67,797
Profit After Tax £10,205£10,520£10,842£11,392£11,956£54,916
Change In Property Value£6,375£15,098£20,091£23,328£17,146£82,039
Net Return£16,580£25,618£30,933£34,720£29,102£136,954
Return From Rental Income (%)7%8%8%8%9%40%
Total Net Return (%)12%19%23%25%21%100%