Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£67,500£68,512£69,540£71,279£73,061£349,892
Total Expenses£50,686£50,800£50,913£51,097£51,286£254,783
Profit Before Tax£16,814£17,712£18,627£20,181£21,774£95,109
Profit After Tax £13,619£14,347£15,088£16,347£17,637£77,038
Change In Property Value£14£27,000£48,195£64,134£44,680£184,024
Net Return£13,633£41,347£63,283£80,481£62,318£261,062
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%9%13%17%13%54%