Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£44,196£44,859£45,532£46,670£47,837£229,094
Total Expenses£33,768£33,885£33,993£34,149£34,308£170,102
Profit Before Tax£10,428£10,974£11,539£12,522£13,529£58,991
Profit After Tax £8,446£8,889£9,347£10,142£10,958£47,783
Change In Property Value£9£17,000£30,345£40,381£28,132£115,867
Net Return£8,455£25,889£39,692£50,523£39,091£163,650
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%9%14%18%14%57%