Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£60,000£60,900£62,422£63,983£65,903£313,208
Total Expenses£32,090£32,192£32,355£32,522£32,725£161,884
Profit Before Tax£27,910£28,708£30,068£31,461£33,178£151,325
Profit After Tax £22,607£23,254£24,355£25,484£26,874£122,573
Change In Property Value£19,350£19,931£37,635£43,315£45,914£166,145
Net Return£41,957£43,184£61,990£68,799£72,788£288,718
Return From Rental Income (%)11%11%11%12%13%57%
Total Net Return (%)20%20%29%32%34%135%