Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,000£18,270£18,544£19,008£19,483£93,305
Total Expenses£11,792£11,831£11,869£11,926£11,984£59,401
Profit Before Tax£6,208£6,439£6,675£7,082£7,499£33,904
Profit After Tax £5,029£5,215£5,407£5,736£6,074£27,462
Change In Property Value£7,375£12,095£17,296£19,906£14,067£70,739
Net Return£12,404£17,310£22,703£25,642£20,141£98,201
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)14%19%25%28%22%107%