Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£60,864£61,777£62,704£64,271£65,878£315,494
Total Expenses£49,753£49,894£50,028£50,227£50,430£250,332
Profit Before Tax£11,111£11,883£12,676£14,045£15,448£65,162
Profit After Tax £9,000£9,625£10,267£11,376£12,513£52,781
Change In Property Value£13£25,900£46,232£61,522£42,860£176,527
Net Return£9,013£35,525£56,499£72,898£55,373£229,308
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%8%12%16%12%50%