Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£42,780£43,422£44,073£45,175£46,304£221,754
Total Expenses£29,605£29,719£29,825£29,977£30,133£149,259
Profit Before Tax£13,175£13,703£14,248£15,198£16,171£72,495
Profit After Tax £10,672£11,099£11,541£12,310£13,099£58,721
Change In Property Value£7£14,500£25,883£34,443£23,995£98,828
Net Return£10,679£25,599£37,424£46,753£37,094£157,548
Return From Rental Income (%)4%5%5%5%5%24%
Total Net Return (%)4%11%15%19%15%68%