Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£82,500£83,737£84,994£87,118£89,296£427,646
Total Expenses£58,513£58,686£58,853£59,107£59,368£294,526
Profit Before Tax£23,988£25,051£26,141£28,011£29,929£133,119
Profit After Tax £19,430£20,292£21,174£22,689£24,242£107,827
Change In Property Value£15£30,000£53,551£71,260£49,645£204,471
Net Return£19,445£50,292£74,725£93,950£73,887£312,298
Return From Rental Income (%)4%4%4%4%4%20%
Total Net Return (%)4%9%14%17%14%58%