Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,748£36,284£37,191£38,121£39,265£186,609
Total Expenses£27,394£27,494£27,627£27,764£27,921£138,201
Profit Before Tax£8,354£8,791£9,564£10,357£11,344£48,409
Profit After Tax £6,767£7,120£7,747£8,389£9,188£39,211
Change In Property Value£16,499£16,993£32,089£36,932£39,148£141,661
Net Return£23,265£24,114£39,836£45,321£48,336£180,872
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)13%13%22%25%27%100%