Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,000£18,270£18,727£19,195£19,771£93,962
Total Expenses£12,219£12,257£12,314£12,371£12,440£61,601
Profit Before Tax£5,781£6,013£6,413£6,823£7,331£32,362
Profit After Tax £4,683£4,870£5,195£5,527£5,938£26,213
Change In Property Value£8,750£9,056£14,729£16,952£17,969£67,457
Net Return£13,433£13,927£19,924£22,479£23,907£93,670
Return From Rental Income (%)6%6%7%7%8%34%
Total Net Return (%)18%18%26%30%31%123%