Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£49,956£50,705£51,466£52,753£54,071£258,951
Total Expenses£36,757£36,882£36,999£37,170£37,344£185,154
Profit Before Tax£13,199£13,823£14,466£15,583£16,727£73,797
Profit After Tax £10,691£11,197£11,718£12,622£13,549£59,776
Change In Property Value£9£18,500£33,023£43,944£30,614£126,091
Net Return£10,700£29,697£44,741£56,566£44,163£185,866
Return From Rental Income (%)3%4%4%4%4%19%
Total Net Return (%)3%10%14%18%14%60%