Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£47,100£47,806£48,524£49,737£50,980£244,147
Total Expenses£30,467£30,551£30,632£30,764£30,899£153,314
Profit Before Tax£16,633£17,256£17,891£18,972£20,081£90,833
Profit After Tax £13,472£13,977£14,492£15,368£16,265£73,575
Change In Property Value£8£15,700£28,025£37,293£25,981£107,007
Net Return£13,480£29,677£42,517£52,661£42,246£180,581
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)5%11%16%20%16%69%