Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£48,096£48,817£49,550£50,788£52,058£249,310
Total Expenses£43,650£43,772£43,886£44,052£44,222£219,582
Profit Before Tax£4,446£5,045£5,663£6,736£7,836£29,728
Profit After Tax £3,601£4,087£4,587£5,456£6,348£24,079
Change In Property Value£11£22,900£40,877£54,395£37,896£156,080
Net Return£3,613£26,987£45,464£59,852£44,243£180,159
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%7%11%15%11%45%