Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£65,676£66,661£67,661£69,353£71,086£340,437
Total Expenses£39,082£39,193£39,303£39,483£39,667£196,727
Profit Before Tax£26,594£27,468£28,358£29,870£31,420£143,711
Profit After Tax £21,541£22,249£22,970£24,195£25,450£116,406
Change In Property Value£19,900£40,596£52,775£55,414£40,729£209,413
Net Return£41,441£62,845£75,745£79,608£66,179£325,819
Return From Rental Income (%)6%7%7%7%7%34%
Total Net Return (%)12%18%22%23%19%96%