Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,200£46,893£47,596£48,786£50,006£239,482
Total Expenses£29,143£29,262£29,373£29,534£29,699£147,010
Profit Before Tax£17,058£17,631£18,223£19,252£20,307£92,472
Profit After Tax £13,817£14,281£14,761£15,594£16,449£74,902
Change In Property Value£7£14,000£24,990£33,255£23,168£95,420
Net Return£13,824£28,281£39,751£48,849£39,617£170,322
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)6%12%17%21%17%73%