Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£72,504£73,592£74,695£76,563£78,477£375,831
Total Expenses£54,404£54,525£54,646£54,843£55,045£273,464
Profit Before Tax£18,100£19,066£20,049£21,720£23,432£102,367
Profit After Tax £14,661£15,444£16,240£17,593£18,980£82,917
Change In Property Value£15£29,000£51,766£68,885£47,990£197,655
Net Return£14,675£44,444£68,006£86,478£66,970£280,572
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%9%13%17%13%54%