Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£42,996£43,641£44,732£45,850£47,226£224,445
Total Expenses£27,414£27,490£27,610£27,733£27,881£138,129
Profit Before Tax£15,582£16,151£17,122£18,117£19,345£86,316
Profit After Tax £12,621£13,082£13,869£14,675£15,669£69,916
Change In Property Value£6£6£11,400£20,349£27,079£58,840
Net Return£12,627£13,088£25,269£35,024£42,748£128,756
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)7%7%13%19%23%68%