Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£69,996£71,046£72,112£73,914£75,762£362,830
Total Expenses£52,545£52,662£52,779£52,970£53,165£264,120
Profit Before Tax£17,451£18,384£19,333£20,945£22,597£98,710
Profit After Tax £14,136£14,891£15,660£16,965£18,304£79,955
Change In Property Value£14£28,000£49,980£66,510£46,335£190,840
Net Return£14,150£42,891£65,640£83,475£64,639£270,795
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%9%13%17%13%54%