Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£50,604£51,363£52,134£53,437£54,773£262,310
Total Expenses£42,453£42,579£42,697£42,869£43,045£213,643
Profit Before Tax£8,151£8,784£9,437£10,568£11,728£48,667
Profit After Tax £6,602£7,115£7,644£8,560£9,499£39,421
Change In Property Value£11£22,000£39,270£52,258£36,406£149,945
Net Return£6,613£29,115£46,914£60,818£45,905£189,366
Return From Rental Income (%)2%2%2%2%2%10%
Total Net Return (%)2%8%12%16%12%50%