Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£58,416£59,292£60,182£61,686£63,228£302,804
Total Expenses£44,843£44,980£45,110£45,303£45,500£225,736
Profit Before Tax£13,573£14,312£15,071£16,383£17,729£77,068
Profit After Tax £10,994£11,593£12,208£13,271£14,360£62,425
Change In Property Value£12£23,000£41,055£54,633£38,061£156,761
Net Return£11,006£34,593£53,263£67,904£52,421£219,187
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%9%13%17%13%54%