Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£51,000£51,765£52,541£53,855£55,201£264,363
Total Expenses£48,123£48,250£48,368£48,541£48,719£242,001
Profit Before Tax£2,877£3,515£4,173£5,314£6,483£22,362
Profit After Tax £2,330£2,847£3,380£4,304£5,251£18,113
Change In Property Value£13£25,500£45,518£60,571£42,198£173,800
Net Return£2,343£28,348£48,898£64,875£47,449£191,913
Return From Rental Income (%)1%1%1%1%1%4%
Total Net Return (%)1%6%11%14%10%42%