Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£53,268£54,067£54,878£56,250£57,656£276,119
Total Expenses£32,906£33,036£33,158£33,337£33,520£165,957
Profit Before Tax£20,362£21,031£21,720£22,913£24,136£110,162
Profit After Tax £16,493£17,035£17,593£18,560£19,550£89,232
Change In Property Value£8£15,900£28,382£37,768£26,312£108,370
Net Return£16,501£32,935£45,975£56,328£45,862£197,601
Return From Rental Income (%)6%6%7%7%7%33%
Total Net Return (%)6%12%17%21%17%74%