Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£42,000£42,630£43,269£44,351£45,460£217,711
Total Expenses£39,984£40,097£40,202£40,352£40,505£201,139
Profit Before Tax£2,016£2,533£3,068£3,999£4,955£16,571
Profit After Tax £1,633£2,052£2,485£3,240£4,013£13,423
Change In Property Value£11£21,000£37,485£49,882£34,751£143,130
Net Return£1,644£23,052£39,970£53,122£38,765£156,553
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%6%11%15%11%43%