Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,000£21,315£21,635£22,176£22,730£108,855
Total Expenses£15,360£15,441£15,514£15,610£15,708£77,633
Profit Before Tax£5,640£5,874£6,121£6,566£7,022£31,222
Profit After Tax £4,569£4,758£4,958£5,318£5,688£25,290
Change In Property Value£10,499£19,825£22,816£24,185£19,227£96,552
Net Return£15,067£24,582£27,774£29,503£24,915£121,842
Return From Rental Income (%)4%4%4%5%5%23%
Total Net Return (%)14%22%25%27%22%110%