Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£57,756£58,622£59,502£60,989£62,514£299,383
Total Expenses£50,516£50,615£50,714£50,873£51,036£253,754
Profit Before Tax£7,240£8,007£8,788£10,116£11,478£45,629
Profit After Tax £5,864£6,486£7,118£8,194£9,297£36,960
Change In Property Value£13,750£41,663£57,217£66,943£54,410£233,982
Net Return£19,614£48,148£64,335£75,138£63,707£270,942
Return From Rental Income (%)1%1%1%2%2%8%
Total Net Return (%)4%10%13%15%13%55%