Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,000£36,540£37,088£38,015£38,966£186,609
Total Expenses£21,688£21,792£21,887£22,022£22,160£109,548
Profit Before Tax£14,313£14,748£15,201£15,993£16,806£77,061
Profit After Tax £11,593£11,946£12,313£12,955£13,613£62,420
Change In Property Value£15,000£28,325£32,600£34,555£27,472£137,952
Net Return£26,593£40,271£44,912£47,510£41,085£200,371
Return From Rental Income (%)7%7%8%8%8%38%
Total Net Return (%)16%25%27%29%25%123%