Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,248£46,942£47,646£48,837£50,058£239,730
Total Expenses£34,887£34,969£35,049£35,179£35,312£175,395
Profit Before Tax£11,361£11,973£12,597£13,658£14,746£64,336
Profit After Tax £9,203£9,698£10,203£11,063£11,945£52,112
Change In Property Value£9£18,500£33,023£43,944£30,614£126,091
Net Return£9,212£28,198£43,226£55,007£42,559£178,202
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%9%14%18%14%57%