Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£45,000£45,675£46,360£47,519£48,707£233,261
Total Expenses£37,175£37,255£37,334£37,460£37,590£186,813
Profit Before Tax£7,825£8,420£9,026£10,059£11,118£46,448
Profit After Tax £6,338£6,820£7,311£8,148£9,005£37,623
Change In Property Value£10£20,000£35,700£47,507£33,097£136,314
Net Return£6,348£26,820£43,012£55,655£42,102£173,937
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%8%13%16%12%51%