Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£83,748£85,004£87,129£89,308£91,987£437,176
Total Expenses£59,969£60,140£60,396£60,657£60,968£302,130
Profit Before Tax£23,779£24,864£26,734£28,650£31,019£135,046
Profit After Tax £19,261£20,140£21,654£23,207£25,125£109,387
Change In Property Value£13£13£25,001£44,626£59,384£129,036
Net Return£19,274£20,152£46,655£67,833£84,510£238,423
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)4%5%11%15%19%54%