Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£58,752£59,633£60,528£62,041£63,592£304,546
Total Expenses£46,594£46,695£46,794£46,956£47,122£234,161
Profit Before Tax£12,158£12,939£13,734£15,085£16,470£70,385
Profit After Tax £9,848£10,480£11,124£12,219£13,341£57,012
Change In Property Value£13£25,000£44,625£59,384£41,371£170,393
Net Return£9,861£35,481£55,750£71,603£54,712£227,405
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%8%13%16%12%51%