Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£54,000£54,810£55,632£57,023£58,449£279,914
Total Expenses£46,010£46,141£46,264£46,445£46,630£231,491
Profit Before Tax£7,990£8,669£9,368£10,578£11,818£48,423
Profit After Tax £6,472£7,022£7,588£8,568£9,573£39,223
Change In Property Value£12£24,000£42,840£57,008£39,716£163,577
Net Return£6,484£31,022£50,428£65,576£49,289£202,799
Return From Rental Income (%)2%2%2%2%2%9%
Total Net Return (%)2%7%12%16%12%48%