Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,000£30,450£31,211£31,992£32,951£156,604
Total Expenses£24,838£24,929£25,048£25,169£25,308£125,291
Profit Before Tax£5,163£5,521£6,164£6,822£7,643£31,313
Profit After Tax £4,182£4,472£4,993£5,526£6,191£25,363
Change In Property Value£5£5£10,000£17,850£23,754£51,614
Net Return£4,187£4,477£14,993£23,376£29,945£76,978
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%47%