Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£48,240£48,964£50,188£51,442£52,986£251,819
Total Expenses£35,390£35,508£35,674£35,843£36,040£178,455
Profit Before Tax£12,850£13,455£14,514£15,599£16,946£73,364
Profit After Tax £10,409£10,899£11,756£12,635£13,726£59,425
Change In Property Value£7£7£14,400£25,705£34,205£74,325
Net Return£10,416£10,906£26,157£38,340£47,931£133,750
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)4%5%11%16%20%56%