Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£60,960£61,874£62,803£64,373£65,982£315,991
Total Expenses£46,706£46,847£46,981£47,180£47,384£235,098
Profit Before Tax£14,254£15,027£15,821£17,192£18,598£80,893
Profit After Tax £11,546£12,172£12,815£13,926£15,065£65,523
Change In Property Value£12£24,000£42,840£57,008£39,716£163,577
Net Return£11,558£36,172£55,656£70,934£54,780£229,100
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%9%13%17%13%54%