Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£63,804£64,761£65,732£67,376£69,060£330,734
Total Expenses£55,034£55,180£55,318£55,524£55,735£276,791
Profit Before Tax£8,770£9,581£10,414£11,852£13,325£53,942
Profit After Tax £7,104£7,761£8,436£9,600£10,793£43,693
Change In Property Value£15£29,000£51,766£68,885£47,990£197,655
Net Return£7,118£36,761£60,201£78,485£58,783£241,348
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%7%12%15%11%46%