Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£42,000£42,630£43,696£44,788£46,132£219,246
Total Expenses£28,505£28,580£28,697£28,817£28,962£143,560
Profit Before Tax£13,495£14,050£14,999£15,971£17,170£75,685
Profit After Tax £10,931£11,381£12,149£12,937£13,907£61,305
Change In Property Value£18,000£18,540£35,010£40,293£42,711£154,553
Net Return£28,931£29,921£47,159£53,230£56,618£215,858
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)15%15%24%27%29%109%