Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£59,400£60,291£61,798£63,343£65,244£310,076
Total Expenses£43,648£43,783£43,976£44,175£44,407£219,988
Profit Before Tax£15,753£16,508£17,822£19,169£20,836£90,088
Profit After Tax £12,760£13,372£14,436£15,527£16,877£72,971
Change In Property Value£9£9£18,000£32,131£42,757£92,906
Net Return£12,769£13,381£32,436£47,657£59,634£165,877
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)4%4%11%16%20%55%