Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£65,244£66,223£67,216£68,896£70,619£338,198
Total Expenses£43,221£43,332£43,441£43,620£43,803£217,416
Profit Before Tax£22,023£22,891£23,775£25,277£26,816£120,781
Profit After Tax £17,838£18,542£19,258£20,474£21,721£97,833
Change In Property Value£11£22,500£40,163£53,445£37,234£153,353
Net Return£17,850£41,042£59,420£73,919£58,955£251,186
Return From Rental Income (%)5%5%5%5%6%25%
Total Net Return (%)5%10%15%19%15%64%