Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,000£24,360£24,969£25,593£26,361£125,283
Total Expenses£19,278£19,360£19,464£19,570£19,690£97,362
Profit Before Tax£4,722£5,000£5,505£6,023£6,671£27,921
Profit After Tax £3,825£4,050£4,459£4,879£5,404£22,616
Change In Property Value£11,250£11,588£21,881£25,183£26,694£96,596
Net Return£15,075£15,637£26,340£30,062£32,098£119,212
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)13%13%22%25%27%100%