Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,000£24,360£24,969£25,593£26,361£125,283
Total Expenses£21,262£21,344£21,448£21,554£21,673£107,281
Profit Before Tax£2,738£3,016£3,521£4,039£4,688£18,002
Profit After Tax £2,218£2,443£2,852£3,272£3,797£14,582
Change In Property Value£8,500£8,670£17,687£22,993£24,142£81,992
Net Return£10,718£11,113£20,539£26,265£27,939£96,574
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)8%8%15%19%20%70%