Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£41,652£42,277£43,334£44,417£45,750£217,429
Total Expenses£28,270£28,344£28,460£28,580£28,723£142,377
Profit Before Tax£13,382£13,933£14,873£15,837£17,026£75,052
Profit After Tax £10,840£11,286£12,047£12,828£13,791£60,792
Change In Property Value£17,849£18,384£34,715£39,954£42,351£153,252
Net Return£28,688£29,670£46,763£52,782£56,142£214,045
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)15%15%24%27%29%109%