Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£51,672£52,447£53,758£55,102£56,755£269,735
Total Expenses£38,709£38,832£39,006£39,185£39,393£195,125
Profit Before Tax£12,963£13,615£14,752£15,918£17,363£74,610
Profit After Tax £10,500£11,028£11,949£12,893£14,064£60,434
Change In Property Value£8£8£15,900£28,382£37,768£82,067
Net Return£10,508£11,036£27,849£41,275£51,832£142,501
Return From Rental Income (%)4%4%4%5%5%23%
Total Net Return (%)4%4%10%15%19%53%