Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,380£47,076£47,782£48,976£50,201£240,415
Total Expenses£34,791£34,911£35,022£35,184£35,349£175,256
Profit Before Tax£11,589£12,165£12,760£13,793£14,852£65,158
Profit After Tax £9,387£9,854£10,335£11,172£12,030£52,778
Change In Property Value£9£17,500£31,238£41,569£28,959£119,275
Net Return£9,396£27,354£41,573£52,741£40,990£172,053
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%9%14%18%14%58%