Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,400£38,976£39,950£40,949£42,178£200,453
Total Expenses£28,145£28,214£28,322£28,433£28,567£141,681
Profit Before Tax£10,255£10,762£11,628£12,516£13,611£58,772
Profit After Tax £8,307£8,717£9,419£10,138£11,025£47,605
Change In Property Value£6£6£12,000£21,420£28,504£61,937
Net Return£8,313£8,723£21,419£31,558£39,529£109,543
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)4%4%11%16%20%55%