Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£42,252£42,886£43,958£45,057£46,409£220,561
Total Expenses£32,014£32,123£32,274£32,427£32,605£161,443
Profit Before Tax£10,238£10,762£11,684£12,630£13,803£59,118
Profit After Tax £8,293£8,718£9,464£10,230£11,181£47,886
Change In Property Value£7£7£13,000£23,205£30,880£67,099
Net Return£8,299£8,724£22,465£33,435£42,061£114,984
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%53%