Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,000£18,270£18,544£19,008£19,483£93,305
Total Expenses£11,953£11,992£12,030£12,086£12,145£60,205
Profit Before Tax£6,048£6,278£6,514£6,921£7,338£33,099
Profit After Tax £4,898£5,085£5,277£5,606£5,944£26,810
Change In Property Value£6,000£12,240£15,912£16,708£12,280£63,140
Net Return£10,898£17,325£21,189£22,314£18,224£89,950
Return From Rental Income (%)5%5%6%6%6%29%
Total Net Return (%)12%19%23%24%19%96%