Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£61,428£62,349£63,285£64,867£66,488£318,417
Total Expenses£39,513£39,656£39,790£39,990£40,195£199,144
Profit Before Tax£21,915£22,694£23,495£24,877£26,293£119,273
Profit After Tax £17,751£18,382£19,031£20,150£21,298£96,611
Change In Property Value£29,250£55,234£63,569£67,383£53,570£269,006
Net Return£47,001£73,616£82,600£87,533£74,867£365,617
Return From Rental Income (%)5%6%6%6%6%29%
Total Net Return (%)14%22%25%26%23%110%