Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,000£18,270£18,544£19,008£19,483£93,305
Total Expenses£15,383£15,460£15,528£15,617£15,707£77,695
Profit Before Tax£2,617£2,810£3,016£3,391£3,776£15,610
Profit After Tax £2,120£2,276£2,443£2,747£3,059£12,644
Change In Property Value£4£7,200£12,852£17,103£11,915£49,073
Net Return£2,123£9,476£15,295£19,849£14,973£61,717
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%8%13%17%13%54%