Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,500£31,972£32,772£33,591£34,599£164,434
Total Expenses£25,979£26,073£26,196£26,321£26,465£131,034
Profit Before Tax£5,521£5,900£6,576£7,270£8,134£33,401
Profit After Tax £4,472£4,779£5,327£5,889£6,589£27,055
Change In Property Value£5£5£10,500£18,743£24,941£54,195
Net Return£4,477£4,784£15,827£24,631£31,530£81,250
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%47%