Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,300£36,844£37,766£38,710£39,871£189,491
Total Expenses£25,951£26,017£26,120£26,225£26,352£130,666
Profit Before Tax£10,349£10,827£11,646£12,484£13,519£58,825
Profit After Tax £8,382£8,770£9,433£10,112£10,950£47,648
Change In Property Value£11,000£11,220£22,889£29,755£31,243£106,107
Net Return£19,382£19,990£32,322£39,868£42,193£153,755
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)11%11%18%22%23%85%