Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,000£18,270£18,727£19,195£19,771£93,962
Total Expenses£15,504£15,577£15,666£15,756£15,857£78,360
Profit Before Tax£2,496£2,693£3,061£3,438£3,914£15,602
Profit After Tax £2,022£2,181£2,479£2,785£3,170£12,638
Change In Property Value£3£3£5,900£10,532£14,015£30,452
Net Return£2,025£2,184£8,380£13,317£17,185£43,090
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)2%2%9%15%19%47%