Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£74,100£75,211£77,092£79,019£81,390£386,812
Total Expenses£64,447£64,570£64,768£64,972£65,220£323,976
Profit Before Tax£9,653£10,642£12,323£14,047£16,170£62,836
Profit After Tax £7,819£8,620£9,982£11,378£13,098£50,897
Change In Property Value£14£14£28,501£50,874£67,698£147,101
Net Return£7,833£8,634£38,483£62,252£80,796£197,998
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%12%16%39%