Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£72,504£73,592£74,695£76,563£78,477£375,831
Total Expenses£47,969£48,090£48,211£48,408£48,610£241,289
Profit Before Tax£24,535£25,501£26,484£28,155£29,867£134,542
Profit After Tax £19,873£20,656£21,452£22,805£24,192£108,979
Change In Property Value£13£25,000£44,625£59,384£41,371£170,393
Net Return£19,886£45,656£66,078£82,189£65,563£279,371
Return From Rental Income (%)4%5%5%5%5%25%
Total Net Return (%)4%10%15%19%15%63%