Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£49,860£50,608£51,367£52,651£53,967£258,454
Total Expenses£32,674£32,761£32,847£32,986£33,128£164,397
Profit Before Tax£17,186£17,847£18,520£19,665£20,839£94,057
Profit After Tax £13,921£14,456£15,001£15,929£16,880£76,186
Change In Property Value£8£16,900£30,167£40,143£27,967£115,185
Net Return£13,929£31,356£45,168£56,072£44,846£191,371
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)5%11%16%20%16%67%