Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,828£37,380£38,315£39,273£40,451£192,247
Total Expenses£31,868£31,970£32,106£32,246£32,406£160,595
Profit Before Tax£4,960£5,411£6,209£7,027£8,045£31,652
Profit After Tax £4,017£4,383£5,029£5,692£6,516£25,638
Change In Property Value£13,200£13,464£27,467£35,707£37,492£127,329
Net Return£17,217£17,847£32,496£41,399£44,008£152,967
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)8%8%15%19%20%70%