Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£75,900£77,038£78,964£80,939£83,367£396,208
Total Expenses£55,216£55,376£55,612£55,853£56,138£278,195
Profit Before Tax£20,684£21,662£23,353£25,086£27,228£118,013
Profit After Tax £16,754£17,547£18,916£20,319£22,055£95,590
Change In Property Value£12£12£23,000£41,056£54,634£118,713
Net Return£16,765£17,558£41,916£61,375£76,689£214,303
Return From Rental Income (%)4%4%5%5%5%24%
Total Net Return (%)4%4%10%15%19%53%