Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£81,000£82,215£83,448£85,534£87,673£419,870
Total Expenses£58,363£58,534£58,698£58,949£59,205£293,749
Profit Before Tax£22,638£23,681£24,750£26,586£28,468£126,122
Profit After Tax £18,336£19,182£20,047£21,534£23,059£102,158
Change In Property Value£15£30,000£53,551£71,260£49,645£204,471
Net Return£18,351£49,182£73,598£92,795£72,703£306,630
Return From Rental Income (%)3%4%4%4%4%19%
Total Net Return (%)3%9%14%17%13%57%