Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£65,004£65,979£67,629£69,319£71,399£339,330
Total Expenses£56,594£56,703£56,879£57,059£57,278£284,513
Profit Before Tax£8,410£9,276£10,750£12,260£14,121£54,817
Profit After Tax £6,812£7,513£8,707£9,931£11,438£44,402
Change In Property Value£13£13£25,001£44,626£59,384£129,036
Net Return£6,824£7,526£33,708£54,557£70,823£173,438
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%12%16%39%