Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,000£24,360£24,725£25,344£25,977£124,406
Total Expenses£17,270£17,356£17,433£17,537£17,643£87,238
Profit Before Tax£6,730£7,004£7,292£7,807£8,334£37,168
Profit After Tax £5,452£5,674£5,907£6,323£6,751£30,106
Change In Property Value£12,000£22,659£26,079£27,644£21,977£110,358
Net Return£17,451£28,333£31,986£33,967£28,727£140,464
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)14%22%25%26%22%109%