Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£109,596£111,788£114,583£117,447£120,383£573,797
Total Expenses£58,586£58,851£59,173£59,504£59,840£295,954
Profit Before Tax£51,010£52,937£55,409£57,943£60,543£277,843
Profit After Tax £41,242£42,659£44,476£46,338£48,249£222,964
Change In Property Value£23,000£23,460£47,858£62,216£71,859£228,394
Net Return£64,242£66,119£92,334£108,554£120,109£451,358
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)8%8%11%13%14%54%