Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£76,956£78,110£80,063£82,065£84,527£401,721
Total Expenses£66,915£67,042£67,248£67,459£67,716£336,378
Profit Before Tax£10,041£11,069£12,816£14,606£16,811£65,343
Profit After Tax £8,134£8,966£10,381£11,831£13,617£52,928
Change In Property Value£15£15£29,601£52,837£70,311£152,778
Net Return£8,148£8,981£39,981£64,668£83,928£205,706
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%7%12%16%39%