Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,804£34,311£35,169£36,048£37,129£176,461
Total Expenses£26,011£26,108£26,237£26,369£26,519£131,244
Profit Before Tax£7,793£8,203£8,932£9,679£10,610£45,217
Profit After Tax £6,312£6,644£7,235£7,840£8,594£36,626
Change In Property Value£15,600£16,068£30,342£34,921£37,016£133,946
Net Return£21,912£22,712£37,577£42,761£45,610£170,572
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)13%13%22%25%27%100%