Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£44,520£45,188£46,317£47,475£48,900£232,400
Total Expenses£33,629£33,742£33,898£34,058£34,243£169,570
Profit Before Tax£10,891£11,446£12,419£13,418£14,657£62,830
Profit After Tax £8,821£9,271£10,060£10,868£11,872£50,892
Change In Property Value£7£7£13,700£24,455£32,543£70,712
Net Return£8,828£9,278£23,760£35,323£44,415£121,604
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%53%