Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£60,000£60,900£62,422£63,983£65,903£313,208
Total Expenses£47,675£47,811£48,006£48,206£48,441£240,139
Profit Before Tax£12,325£13,089£14,416£15,777£17,462£73,069
Profit After Tax £9,983£10,602£11,677£12,779£14,144£59,186
Change In Property Value£10£10£20,000£35,701£47,507£103,229
Net Return£9,993£10,612£31,678£48,480£61,652£162,414
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%9%14%18%47%