Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£63,804£64,761£66,380£68,040£70,081£333,066
Total Expenses£50,523£50,630£50,803£50,980£51,194£254,130
Profit Before Tax£13,281£14,131£15,577£17,060£18,886£78,936
Profit After Tax £10,758£11,446£12,618£13,819£15,298£63,938
Change In Property Value£11£11£22,000£39,271£52,258£113,551
Net Return£10,769£11,457£34,618£53,089£67,556£177,489
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%9%14%18%46%