Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£65,028£66,003£67,654£69,345£71,425£339,455
Total Expenses£57,588£57,697£57,873£58,053£58,272£289,484
Profit Before Tax£7,440£8,306£9,780£11,292£13,153£49,971
Profit After Tax £6,026£6,728£7,922£9,146£10,654£40,476
Change In Property Value£13£13£25,501£45,518£60,572£131,616
Net Return£6,039£6,741£33,423£54,665£71,226£172,093
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)1%1%7%12%16%38%