Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£42,000£42,630£43,696£44,788£46,132£219,246
Total Expenses£33,973£34,082£34,231£34,384£34,561£171,230
Profit Before Tax£8,028£8,548£9,465£10,404£11,571£48,015
Profit After Tax £6,502£6,924£7,666£8,427£9,372£38,892
Change In Property Value£7£7£14,000£24,990£33,255£72,260
Net Return£6,509£6,931£21,667£33,418£42,627£111,152
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%9%14%18%48%