Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,000£33,495£34,332£35,191£36,246£172,264
Total Expenses£25,137£25,233£25,359£25,489£25,637£126,856
Profit Before Tax£7,863£8,262£8,973£9,701£10,609£45,408
Profit After Tax £6,369£6,692£7,268£7,858£8,593£36,781
Change In Property Value£5£5£10,000£17,850£23,753£51,614
Net Return£6,374£6,697£17,268£25,708£32,347£88,394
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%11%16%20%54%