Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£43,560£44,213£44,877£45,999£47,148£225,797
Total Expenses£27,592£27,707£27,814£27,968£28,126£139,207
Profit Before Tax£15,969£16,507£17,062£18,030£19,023£86,590
Profit After Tax £12,934£13,370£13,821£14,605£15,408£70,138
Change In Property Value£19,800£37,389£43,031£45,613£36,263£182,096
Net Return£32,734£50,759£56,852£60,218£51,671£252,234
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)15%23%26%27%24%115%