Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£42,000£42,630£43,269£44,351£45,460£217,711
Total Expenses£27,221£27,296£27,371£27,489£27,611£136,988
Profit Before Tax£14,779£15,334£15,899£16,862£17,849£80,723
Profit After Tax £11,971£12,420£12,878£13,658£14,458£65,385
Change In Property Value£7£13,999£24,988£33,253£23,166£95,413
Net Return£11,978£26,419£37,867£46,911£37,624£160,798
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)5%11%16%20%16%69%