Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£41,856£42,484£43,121£44,199£45,304£216,964
Total Expenses£29,621£29,697£29,770£29,889£30,010£148,987
Profit Before Tax£12,235£12,787£13,351£14,310£15,294£67,977
Profit After Tax £9,910£10,358£10,814£11,591£12,388£55,062
Change In Property Value£8£15,500£27,668£36,818£25,650£105,643
Net Return£9,918£25,858£38,482£48,409£38,038£160,705
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%10%15%19%15%62%