Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,236£46,930£47,633£48,824£50,045£239,668
Total Expenses£28,824£28,944£29,055£29,216£29,381£145,420
Profit Before Tax£17,412£17,986£18,578£19,608£20,664£94,248
Profit After Tax £14,103£14,569£15,048£15,883£16,738£76,341
Change In Property Value£7£13,800£24,633£32,780£22,837£94,057
Net Return£14,110£28,369£39,682£48,663£39,575£170,398
Return From Rental Income (%)6%6%7%7%7%33%
Total Net Return (%)6%12%17%21%17%74%