Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,800£38,367£39,326£40,309£41,519£197,321
Total Expenses£28,085£28,153£28,260£28,369£28,501£141,368
Profit Before Tax£9,715£10,214£11,066£11,940£13,018£55,953
Profit After Tax £7,869£8,273£8,964£9,672£10,544£45,322
Change In Property Value£21,000£21,735£35,350£40,685£43,126£161,897
Net Return£28,869£30,008£44,314£50,357£53,671£207,219
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)15%15%22%25%27%104%