Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£91,800£93,177£95,506£97,894£100,831£479,208
Total Expenses£64,741£64,925£65,201£65,483£65,820£326,170
Profit Before Tax£27,059£28,252£30,306£32,411£35,011£153,038
Profit After Tax £21,918£22,884£24,548£26,253£28,359£123,961
Change In Property Value£40,500£41,715£78,772£90,659£96,099£347,745
Net Return£62,418£64,599£103,319£116,912£124,458£471,706
Return From Rental Income (%)5%5%5%5%6%26%
Total Net Return (%)13%13%21%24%26%98%