Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£48,096£48,817£49,550£50,788£52,058£249,310
Total Expenses£35,071£35,156£35,240£35,374£35,512£176,353
Profit Before Tax£13,025£13,661£14,310£15,415£16,547£72,957
Profit After Tax £10,550£11,066£11,591£12,486£13,403£59,095
Change In Property Value£9£18,500£33,023£43,944£30,614£126,091
Net Return£10,559£29,566£44,614£56,430£44,017£185,186
Return From Rental Income (%)3%4%4%4%4%19%
Total Net Return (%)3%9%14%18%14%59%