Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£44,652£45,322£46,002£47,152£48,330£231,457
Total Expenses£35,531£35,611£35,689£35,815£35,943£178,589
Profit Before Tax£9,121£9,711£10,312£11,337£12,387£52,868
Profit After Tax £7,388£7,866£8,353£9,183£10,034£42,823
Change In Property Value£10£19,000£33,915£45,132£31,442£129,498
Net Return£7,397£26,866£42,268£54,315£41,475£172,322
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%8%13%17%13%53%