Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£39,216£40,000£41,000£42,025£43,076£205,318
Total Expenses£35,281£35,406£35,548£35,695£35,843£177,773
Profit Before Tax£3,935£4,595£5,452£6,330£7,233£27,545
Profit After Tax £3,187£3,722£4,416£5,128£5,859£22,312
Change In Property Value£22,200£22,866£39,253£49,459£52,427£186,205
Net Return£25,387£26,588£43,669£54,587£58,286£208,517
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)9%9%15%19%20%71%