Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,000£21,315£21,635£22,176£22,730£108,855
Total Expenses£16,114£16,158£16,200£16,264£16,330£81,065
Profit Before Tax£4,887£5,157£5,435£5,911£6,400£27,790
Profit After Tax £3,958£4,178£4,402£4,788£5,184£22,510
Change In Property Value£4£8,400£14,994£19,953£13,901£57,252
Net Return£3,962£12,578£19,397£24,741£19,084£79,762
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%9%14%18%14%59%