Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,128£34,640£35,506£36,394£37,485£178,153
Total Expenses£24,742£24,805£24,902£25,002£25,122£124,573
Profit Before Tax£9,386£9,835£10,604£11,392£12,364£53,580
Profit After Tax £7,603£7,966£8,589£9,227£10,015£43,400
Change In Property Value£13,125£13,453£24,821£31,702£36,486£119,587
Net Return£20,728£21,420£33,410£40,929£46,501£162,987
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)12%12%19%24%27%95%