Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,648£37,198£38,128£39,081£40,253£191,308
Total Expenses£27,771£27,838£27,942£28,048£28,176£139,775
Profit Before Tax£8,877£9,360£10,186£11,033£12,077£51,533
Profit After Tax £7,190£7,581£8,251£8,937£9,783£41,742
Change In Property Value£6£6£11,900£21,242£28,267£61,421
Net Return£7,196£7,587£20,151£30,179£38,050£103,163
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%