Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£49,596£50,340£51,095£52,372£53,682£257,085
Total Expenses£31,200£31,286£31,372£31,510£31,652£157,021
Profit Before Tax£18,396£19,053£19,723£20,862£22,030£100,064
Profit After Tax £14,901£15,433£15,975£16,898£17,844£81,052
Change In Property Value£8£16,000£28,560£38,006£26,477£109,051
Net Return£14,909£31,433£44,536£54,904£44,321£190,103
Return From Rental Income (%)6%6%6%6%7%30%
Total Net Return (%)6%12%17%20%17%71%