Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£97,500£98,963£101,437£103,972£107,092£508,963
Total Expenses£71,263£71,455£71,745£72,043£72,397£358,902
Profit Before Tax£26,238£27,508£29,691£31,930£34,695£150,061
Profit After Tax £21,252£22,281£24,050£25,863£28,103£121,549
Change In Property Value£45,000£46,350£87,524£100,732£106,776£386,383
Net Return£66,252£68,631£111,574£126,596£134,879£507,933
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)12%13%21%23%25%94%