Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,356£31,826£32,622£33,438£34,441£163,683
Total Expenses£23,074£23,133£23,223£23,316£23,427£116,173
Profit Before Tax£8,282£8,693£9,399£10,122£11,014£47,510
Profit After Tax £6,708£7,042£7,613£8,199£8,921£38,483
Change In Property Value£4,900£4,948£14,994£20,592£24,092£69,526
Net Return£11,608£11,990£22,607£28,790£33,014£108,009
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)7%7%14%18%21%68%