Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£43,404£44,055£44,716£45,834£46,980£224,988
Total Expenses£29,776£29,854£29,930£30,052£30,177£149,789
Profit Before Tax£13,628£14,201£14,786£15,782£16,802£75,199
Profit After Tax £11,039£11,503£11,977£12,783£13,610£60,911
Change In Property Value£8£15,500£27,668£36,818£25,650£105,643
Net Return£11,046£27,003£39,644£49,601£39,260£166,555
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)4%10%15%19%15%64%