Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£97,176£98,634£101,099£103,627£106,736£507,272
Total Expenses£71,032£71,223£71,513£71,810£72,163£357,741
Profit Before Tax£26,144£27,410£29,586£31,817£34,573£149,531
Profit After Tax £21,177£22,202£23,965£25,772£28,004£121,120
Change In Property Value£37,375£38,309£70,681£90,275£103,898£340,539
Net Return£58,552£60,512£94,646£116,047£131,902£461,659
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)11%11%18%21%24%85%