Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£50,004£50,754£51,515£52,803£54,123£259,200
Total Expenses£39,175£39,300£39,417£39,588£39,763£197,244
Profit Before Tax£10,829£11,454£12,098£13,215£14,361£61,957
Profit After Tax £8,771£9,278£9,799£10,704£11,632£50,185
Change In Property Value£10£20,000£35,700£47,507£33,096£136,313
Net Return£8,781£29,278£45,500£58,211£44,729£186,498
Return From Rental Income (%)3%3%3%3%3%15%
Total Net Return (%)3%9%13%17%13%54%