Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£45,600£46,284£46,978£48,153£49,357£236,372
Total Expenses£30,800£30,881£30,961£31,088£31,220£154,949
Profit Before Tax£14,800£15,403£16,018£17,064£18,137£81,422
Profit After Tax £11,988£12,477£12,974£13,822£14,691£65,952
Change In Property Value£8£16,000£28,560£38,006£26,477£109,051
Net Return£11,996£28,477£41,535£51,828£41,168£175,003
Return From Rental Income (%)4%5%5%5%5%25%
Total Net Return (%)4%11%15%19%15%65%