Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£60,912£61,826£62,753£64,322£65,930£315,743
Total Expenses£46,669£46,810£46,944£47,143£47,346£234,913
Profit Before Tax£14,243£15,015£15,809£17,179£18,584£80,830
Profit After Tax £11,537£12,162£12,805£13,915£15,053£65,472
Change In Property Value£12£23,980£42,805£56,961£39,683£163,441
Net Return£11,549£36,143£55,610£70,876£54,735£228,913
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%9%13%17%13%54%