Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£90,000£91,350£93,634£95,975£98,854£469,812
Total Expenses£69,013£69,159£69,398£69,643£69,942£347,155
Profit Before Tax£20,988£22,191£24,236£26,331£28,912£122,658
Profit After Tax £17,000£17,975£19,631£21,328£23,419£99,353
Change In Property Value£15£15£30,001£53,551£71,261£154,843
Net Return£17,015£17,990£49,631£74,880£94,680£254,196
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%3%9%14%17%47%