Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£69,000£70,035£71,086£72,863£74,684£357,667
Total Expenses£41,075£41,229£41,375£41,594£41,819£207,091
Profit Before Tax£27,925£28,806£29,711£31,269£32,865£150,576
Profit After Tax £22,619£23,333£24,066£25,328£26,621£121,967
Change In Property Value£35,000£56,925£65,516£69,446£61,344£288,231
Net Return£57,619£80,258£89,581£94,774£87,965£410,198
Return From Rental Income (%)7%7%7%7%8%36%
Total Net Return (%)17%23%26%28%26%120%