Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£71,628£72,702£73,793£75,638£77,529£371,290
Total Expenses£54,530£54,687£54,837£55,063£55,295£274,412
Profit Before Tax£17,098£18,015£18,956£20,574£22,234£96,878
Profit After Tax £13,850£14,592£15,354£16,665£18,009£78,471
Change In Property Value£14£28,200£50,338£66,985£46,666£192,203
Net Return£13,864£42,793£65,692£83,650£64,675£270,674
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%8%13%17%13%53%