Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£50,796£51,558£52,331£53,640£54,981£263,305
Total Expenses£39,253£39,379£39,498£39,670£39,847£197,647
Profit Before Tax£11,543£12,179£12,834£13,969£15,134£65,659
Profit After Tax £9,350£9,865£10,395£11,315£12,258£53,183
Change In Property Value£10£19,999£35,699£47,505£33,095£136,307
Net Return£9,360£29,864£46,094£58,820£45,353£189,491
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%9%13%17%13%55%