Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£76,704£77,855£79,022£80,998£83,023£397,602
Total Expenses£49,998£50,125£50,252£50,461£50,674£251,510
Profit Before Tax£26,706£27,729£28,770£30,537£32,349£146,092
Profit After Tax £21,632£22,461£23,304£24,735£26,203£118,334
Change In Property Value£13£26,000£46,410£61,759£43,025£177,208
Net Return£21,645£48,461£69,714£86,494£69,228£295,543
Return From Rental Income (%)5%5%5%5%6%26%
Total Net Return (%)5%10%15%19%15%64%