Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,000£21,315£21,635£22,176£22,730£108,855
Total Expenses£17,614£17,695£17,768£17,864£17,962£88,902
Profit Before Tax£3,387£3,620£3,867£4,312£4,768£19,953
Profit After Tax £2,743£2,932£3,132£3,492£3,862£16,162
Change In Property Value£4£8,400£14,994£19,953£13,901£57,252
Net Return£2,747£11,332£18,126£23,445£17,763£73,414
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%8%13%17%13%54%