Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£45,600£46,284£47,441£48,627£50,086£238,038
Total Expenses£36,800£36,880£37,006£37,136£37,292£185,115
Profit Before Tax£8,800£9,404£10,435£11,491£12,793£52,924
Profit After Tax £7,128£7,617£8,452£9,308£10,363£42,868
Change In Property Value£8£8£16,000£28,561£38,006£82,583
Net Return£7,136£7,625£24,452£37,868£48,369£125,451
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%47%