Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,000£21,315£21,635£22,176£22,730£108,855
Total Expenses£12,253£12,297£12,339£12,403£12,469£61,760
Profit Before Tax£8,748£9,018£9,296£9,772£10,261£47,095
Profit After Tax £7,085£7,305£7,530£7,916£8,311£38,147
Change In Property Value£9,000£16,995£19,560£20,733£16,483£82,771
Net Return£16,085£24,300£27,089£28,649£24,794£120,918
Return From Rental Income (%)8%8%8%8%9%41%
Total Net Return (%)17%26%29%31%27%129%