Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,000£21,315£21,635£22,176£22,730£108,855
Total Expenses£15,361£15,443£15,516£15,611£15,710£77,640
Profit Before Tax£5,639£5,872£6,119£6,564£7,020£31,215
Profit After Tax £4,568£4,757£4,957£5,317£5,687£25,284
Change In Property Value£10,500£19,827£22,819£24,188£19,230£96,565
Net Return£15,067£24,584£27,776£29,505£24,916£121,849
Return From Rental Income (%)4%4%4%5%5%23%
Total Net Return (%)14%22%25%27%22%110%