Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£72,000£73,080£74,176£76,031£77,931£373,218
Total Expenses£57,463£57,621£57,771£57,998£58,231£289,084
Profit Before Tax£14,538£15,459£16,405£18,032£19,700£84,135
Profit After Tax £11,775£12,522£13,288£14,606£15,957£68,149
Change In Property Value£15£30,000£53,551£71,260£49,645£204,471
Net Return£11,790£42,522£66,839£85,867£65,602£272,620
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)2%8%12%16%12%50%