Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£64,404£65,370£66,351£68,009£69,710£333,844
Total Expenses£53,485£53,632£53,771£53,979£54,191£269,059
Profit Before Tax£10,919£11,738£12,580£14,031£15,518£64,785
Profit After Tax £8,844£9,508£10,189£11,365£12,570£52,476
Change In Property Value£14£28,000£49,980£66,510£46,335£190,840
Net Return£8,858£37,508£60,170£77,875£58,905£243,316
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%7%12%16%12%48%