Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£44,196£44,859£45,980£47,130£48,544£230,709
Total Expenses£33,399£33,511£33,666£33,825£34,009£168,409
Profit Before Tax£10,797£11,348£12,314£13,305£14,535£62,300
Profit After Tax £8,746£9,192£9,975£10,777£11,773£50,463
Change In Property Value£7£7£13,600£24,276£32,305£70,195
Net Return£8,753£9,199£23,575£35,054£44,078£120,658
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%53%