Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£62,496£63,433£64,385£65,995£67,644£323,953
Total Expenses£46,968£47,075£47,180£47,351£47,527£236,101
Profit Before Tax£15,528£16,359£17,205£18,643£20,117£87,852
Profit After Tax £12,577£13,251£13,936£15,101£16,295£71,160
Change In Property Value£13£25,000£44,625£59,384£41,371£170,393
Net Return£12,590£38,251£58,561£74,485£57,666£241,553
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%9%13%17%13%55%