Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£51,600£52,374£53,160£54,489£55,851£267,473
Total Expenses£45,770£45,897£46,017£46,192£46,371£230,247
Profit Before Tax£5,830£6,477£7,143£8,297£9,480£37,226
Profit After Tax £4,722£5,246£5,786£6,720£7,679£30,153
Change In Property Value£12£24,000£42,840£57,008£39,716£163,577
Net Return£4,734£29,246£48,626£63,729£47,395£193,730
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%7%12%15%11%46%