Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£54,996£55,821£56,658£58,075£59,527£285,076
Total Expenses£39,675£39,807£39,932£40,115£40,303£199,832
Profit Before Tax£15,321£16,014£16,726£17,959£19,223£85,245
Profit After Tax £12,410£12,971£13,548£14,547£15,571£69,048
Change In Property Value£10£20,000£35,700£47,507£33,097£136,314
Net Return£12,420£32,971£49,249£62,054£48,668£205,362
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)4%10%14%18%14%60%