Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£45,048£45,724£46,410£47,570£48,759£233,510
Total Expenses£32,354£32,434£32,512£32,639£32,769£162,707
Profit Before Tax£12,694£13,290£13,897£14,931£15,991£70,803
Profit After Tax £10,283£10,765£11,257£12,094£12,952£57,350
Change In Property Value£9£17,000£30,345£40,381£28,132£115,867
Net Return£10,291£27,765£41,602£52,475£41,084£173,217
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)4%10%15%18%14%61%