Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,800£35,322£36,205£37,110£38,223£181,661
Total Expenses£27,785£27,849£27,948£28,049£28,171£139,802
Profit Before Tax£7,015£7,473£8,257£9,061£10,052£41,859
Profit After Tax £5,682£6,053£6,688£7,339£8,142£33,906
Change In Property Value£6£6£12,000£21,420£28,504£61,937
Net Return£5,688£6,059£18,689£28,760£36,647£95,843
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%9%14%18%48%