Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,404£47,100£47,807£49,002£50,227£240,539
Total Expenses£29,967£30,087£30,199£30,360£30,525£151,138
Profit Before Tax£16,437£17,013£17,608£18,642£19,702£89,402
Profit After Tax £13,314£13,781£14,263£15,100£15,958£72,415
Change In Property Value£7£14,500£25,883£34,443£23,995£98,828
Net Return£13,321£28,281£40,145£49,542£39,953£171,243
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)5%12%17%20%16%71%