Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,500£22,837£23,180£23,760£24,354£116,631
Total Expenses£12,403£12,449£12,493£12,562£12,632£62,538
Profit Before Tax£10,098£10,389£10,687£11,198£11,722£54,093
Profit After Tax £8,179£8,415£8,656£9,070£9,495£43,815
Change In Property Value£7,500£13,838£17,674£20,341£14,374£73,726
Net Return£15,679£22,252£26,330£29,411£23,869£117,541
Return From Rental Income (%)9%9%9%10%10%47%
Total Net Return (%)17%24%28%31%26%126%