Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£47,496£48,208£48,932£50,155£51,409£246,200
Total Expenses£37,316£37,437£37,550£37,715£37,883£187,901
Profit Before Tax£10,180£10,771£11,381£12,440£13,526£58,299
Profit After Tax £8,246£8,725£9,219£10,077£10,956£47,222
Change In Property Value£10£19,000£33,915£45,132£31,442£129,498
Net Return£8,255£27,725£43,134£55,208£42,398£176,721
Return From Rental Income (%)3%3%3%3%3%15%
Total Net Return (%)3%9%13%17%13%55%