Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£62,352£63,287£64,237£65,843£67,489£323,207
Total Expenses£54,889£55,032£55,168£55,371£55,578£276,039
Profit Before Tax£7,463£8,255£9,068£10,472£11,910£47,168
Profit After Tax £6,045£6,686£7,345£8,482£9,647£38,206
Change In Property Value£15£29,000£51,766£68,885£47,990£197,655
Net Return£6,060£35,687£59,111£77,367£57,637£235,862
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%7%11%15%11%45%