Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,000£15,225£15,606£15,996£16,476£78,302
Total Expenses£10,642£10,710£10,791£10,874£10,965£53,981
Profit Before Tax£4,359£4,515£4,815£5,122£5,511£24,321
Profit After Tax £3,530£3,657£3,900£4,149£4,464£19,700
Change In Property Value£5,400£5,562£10,503£12,088£12,813£46,366
Net Return£8,930£9,219£14,403£16,237£17,277£66,066
Return From Rental Income (%)6%7%7%8%8%36%
Total Net Return (%)16%17%26%30%31%120%