Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£57,000£57,855£58,723£60,191£61,696£295,464
Total Expenses£36,766£36,864£36,961£37,119£37,280£184,990
Profit Before Tax£20,234£20,991£21,762£23,072£24,416£110,474
Profit After Tax £16,389£17,003£17,627£18,689£19,777£89,484
Change In Property Value£10£19,000£33,915£45,132£31,442£129,498
Net Return£16,399£36,003£51,542£63,820£51,219£218,983
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)5%11%16%20%16%68%