Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£75,000£76,125£78,028£79,979£82,378£391,510
Total Expenses£57,594£57,718£57,919£58,125£58,375£289,731
Profit Before Tax£17,406£18,407£20,109£21,854£24,003£101,780
Profit After Tax £14,099£14,910£16,289£17,702£19,442£82,441
Change In Property Value£13£13£25,001£44,626£59,384£129,036
Net Return£14,112£14,922£41,289£62,328£78,827£211,477
Return From Rental Income (%)3%3%4%4%4%19%
Total Net Return (%)3%3%9%14%18%48%