Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,548£47,246£47,955£49,154£50,383£241,286
Total Expenses£37,221£37,341£37,453£37,614£37,780£187,409
Profit Before Tax£9,327£9,905£10,502£11,539£12,603£53,876
Profit After Tax £7,555£8,023£8,507£9,347£10,208£43,640
Change In Property Value£10£19,000£33,915£45,132£31,442£129,498
Net Return£7,564£27,024£42,422£54,478£41,650£173,138
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)2%8%13%17%13%54%