Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£54,516£55,334£56,164£57,568£59,007£282,588
Total Expenses£44,079£44,173£44,266£44,417£44,572£221,508
Profit Before Tax£10,437£11,160£11,897£13,150£14,435£61,080
Profit After Tax £8,454£9,040£9,637£10,652£11,692£49,475
Change In Property Value£12£23,700£42,305£56,296£39,219£161,532
Net Return£8,466£32,740£51,942£66,948£50,912£211,007
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%12%16%12%51%