Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£60,000£60,900£61,813£63,359£64,943£311,015
Total Expenses£48,219£48,359£48,491£48,687£48,889£242,645
Profit Before Tax£11,781£12,541£13,322£14,671£16,054£68,371
Profit After Tax £9,543£10,158£10,791£11,884£13,004£55,380
Change In Property Value£13£25,000£44,625£59,384£41,371£170,393
Net Return£9,555£35,159£55,417£71,268£54,375£225,773
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)2%8%13%16%12%51%