Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£51,168£51,936£52,715£54,032£55,383£265,234
Total Expenses£43,700£43,827£43,945£44,119£44,297£219,888
Profit Before Tax£7,468£8,109£8,769£9,913£11,086£45,346
Profit After Tax £6,049£6,568£7,103£8,030£8,980£36,730
Change In Property Value£11£22,740£40,591£54,015£37,631£154,989
Net Return£6,061£29,309£47,694£62,045£46,611£191,719
Return From Rental Income (%)2%2%2%2%2%9%
Total Net Return (%)2%7%12%16%12%48%