Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,200£31,668£32,460£33,271£34,269£162,868
Total Expenses£22,664£22,722£22,812£22,904£23,015£114,118
Profit Before Tax£8,536£8,946£9,647£10,367£11,255£48,751
Profit After Tax £6,914£7,246£7,814£8,397£9,116£39,488
Change In Property Value£12,000£12,300£22,694£28,985£33,359£109,337
Net Return£18,914£19,546£30,508£37,382£42,475£148,825
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)12%12%19%24%27%95%