Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£66,000£66,990£67,995£69,695£71,437£342,117
Total Expenses£47,210£47,359£47,500£47,712£47,929£237,711
Profit Before Tax£18,790£19,631£20,494£21,982£23,508£104,406
Profit After Tax £15,220£15,901£16,600£17,806£19,041£84,569
Change In Property Value£12£24,000£42,840£57,008£39,716£163,577
Net Return£15,232£39,901£59,441£74,814£58,757£248,145
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)4%9%14%18%14%59%