Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,000£18,270£18,727£19,195£19,771£93,962
Total Expenses£16,583£16,622£16,678£16,736£16,804£83,422
Profit Before Tax£1,417£1,648£2,049£2,459£2,967£10,540
Profit After Tax £1,148£1,335£1,660£1,992£2,403£8,538
Change In Property Value£9,000£9,225£17,020£21,738£25,019£82,003
Net Return£10,148£10,560£18,680£23,730£27,422£90,540
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)9%9%16%21%24%79%