Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,380£47,076£47,782£48,976£50,201£240,415
Total Expenses£33,291£33,373£33,454£33,584£33,717£167,419
Profit Before Tax£13,089£13,703£14,328£15,392£16,484£72,995
Profit After Tax £10,602£11,099£11,605£12,468£13,352£59,126
Change In Property Value£9£17,500£31,238£41,569£28,959£119,275
Net Return£10,611£28,599£42,843£54,036£42,311£178,401
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)4%10%15%18%14%61%