Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£78,096£79,267£80,456£82,468£84,530£404,817
Total Expenses£45,202£45,369£45,529£45,772£46,021£227,894
Profit Before Tax£32,894£33,898£34,927£36,696£38,509£176,924
Profit After Tax £26,644£27,458£28,291£29,724£31,192£143,308
Change In Property Value£38,500£62,618£72,067£76,391£67,479£317,054
Net Return£65,144£90,075£100,358£106,115£98,671£460,363
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)17%24%26%28%26%120%