Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£43,704£44,360£45,025£46,151£47,304£226,543
Total Expenses£36,937£37,052£37,160£37,314£37,472£185,935
Profit Before Tax£6,767£7,307£7,865£8,836£9,832£40,609
Profit After Tax £5,482£5,919£6,371£7,158£7,964£32,893
Change In Property Value£10£19,000£33,915£45,132£31,442£129,498
Net Return£5,491£24,919£40,286£52,289£39,406£162,391
Return From Rental Income (%)2%2%2%2%2%10%
Total Net Return (%)2%8%13%16%12%50%