Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£55,884£56,722£57,573£59,012£60,488£289,680
Total Expenses£42,981£43,115£43,241£43,427£43,617£216,380
Profit Before Tax£12,903£13,608£14,332£15,586£16,871£73,300
Profit After Tax £10,452£11,022£11,609£12,625£13,665£59,373
Change In Property Value£11£22,000£39,270£52,258£36,406£149,945
Net Return£10,463£33,022£50,880£64,882£50,072£209,318
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%9%13%17%13%55%