Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£44,448£45,115£45,791£46,936£48,110£230,400
Total Expenses£34,598£34,715£34,823£34,980£35,140£174,255
Profit Before Tax£9,850£10,400£10,968£11,957£12,970£56,145
Profit After Tax £7,979£8,424£8,884£9,685£10,506£45,478
Change In Property Value£9£17,500£31,238£41,569£28,959£119,275
Net Return£7,987£25,924£40,122£51,253£39,465£164,752
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%9%14%17%13%56%