Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£48,804£49,536£50,774£52,044£53,605£254,763
Total Expenses£37,120£37,205£37,340£37,478£37,644£186,787
Profit Before Tax£11,684£12,331£13,435£14,566£15,961£67,976
Profit After Tax £9,464£9,988£10,882£11,799£12,928£55,061
Change In Property Value£8£8£16,000£28,561£38,006£82,583
Net Return£9,472£9,996£26,882£40,359£50,934£137,644
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%51%