Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,500£31,972£32,772£33,591£34,599£164,434
Total Expenses£21,504£21,563£21,653£21,746£21,858£108,323
Profit Before Tax£9,996£10,410£11,119£11,845£12,741£56,111
Profit After Tax £8,097£8,432£9,006£9,594£10,320£45,450
Change In Property Value£13,500£13,905£26,257£30,220£32,033£115,915
Net Return£21,597£22,337£35,263£39,814£42,353£161,365
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)15%15%24%27%29%111%