Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£58,704£59,585£60,478£61,990£63,540£304,297
Total Expenses£39,885£40,023£40,153£40,346£40,544£200,950
Profit Before Tax£18,819£19,562£20,325£21,644£22,996£103,348
Profit After Tax £15,244£15,845£16,464£17,532£18,627£83,712
Change In Property Value£10£19,900£35,522£47,269£32,931£135,632
Net Return£15,254£35,745£51,985£64,801£51,558£219,344
Return From Rental Income (%)4%5%5%5%5%25%
Total Net Return (%)4%11%15%19%15%64%