Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£63,252£64,201£65,164£66,793£68,463£327,872
Total Expenses£45,326£45,471£45,609£45,813£46,023£228,243
Profit Before Tax£17,926£18,729£19,555£20,980£22,440£99,629
Profit After Tax £14,520£15,171£15,840£16,993£18,176£80,700
Change In Property Value£12£23,000£41,055£54,633£38,061£156,761
Net Return£14,531£38,171£56,895£71,626£56,237£237,461
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)4%9%14%18%14%59%