Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£50,148£50,900£51,664£52,955£54,279£259,946
Total Expenses£34,364£34,489£34,606£34,777£34,952£173,188
Profit Before Tax£15,784£16,411£17,058£18,178£19,327£86,759
Profit After Tax £12,785£13,293£13,817£14,724£15,655£70,275
Change In Property Value£9£17,000£30,345£40,381£28,132£115,867
Net Return£12,794£30,293£44,162£55,105£43,787£186,142
Return From Rental Income (%)4%5%5%5%5%25%
Total Net Return (%)4%11%15%19%15%65%