Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,000£24,360£24,725£25,344£25,977£124,406
Total Expenses£14,966£15,014£15,061£15,133£15,207£75,381
Profit Before Tax£9,034£9,346£9,664£10,210£10,770£49,025
Profit After Tax £7,318£7,570£7,828£8,270£8,724£39,710
Change In Property Value£9,375£15,375£21,986£25,304£17,882£89,922
Net Return£16,693£22,945£29,814£33,575£26,605£129,632
Return From Rental Income (%)6%6%7%7%7%33%
Total Net Return (%)14%19%25%28%22%108%