Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£62,400£63,336£64,286£65,893£67,541£323,456
Total Expenses£50,068£50,211£50,347£50,550£50,757£251,932
Profit Before Tax£12,333£13,125£13,939£15,344£16,783£71,523
Profit After Tax £9,989£10,631£11,291£12,428£13,595£57,934
Change In Property Value£13£26,000£46,410£61,759£43,025£177,208
Net Return£10,002£36,631£57,701£74,187£56,620£235,142
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)2%8%12%16%12%51%