Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,472£39,049£40,025£41,026£42,257£200,829
Total Expenses£31,128£31,197£31,305£31,416£31,550£156,597
Profit Before Tax£7,344£7,852£8,720£9,610£10,707£44,232
Profit After Tax £5,949£6,360£7,063£7,784£8,672£35,828
Change In Property Value£13,500£13,770£28,091£36,518£38,344£130,223
Net Return£19,449£20,130£35,154£44,302£47,016£166,051
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)9%9%16%20%21%74%