Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£41,304£41,924£42,552£43,616£44,707£214,103
Total Expenses£27,153£27,227£27,300£27,417£27,537£136,635
Profit Before Tax£14,151£14,696£15,252£16,199£17,170£77,468
Profit After Tax £11,462£11,904£12,354£13,121£13,907£62,749
Change In Property Value£17,500£28,700£41,041£47,234£33,379£167,854
Net Return£28,962£40,604£53,395£60,356£47,286£230,603
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)12%17%23%26%20%99%