Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,000£24,360£24,969£25,593£26,361£125,283
Total Expenses£19,477£19,559£19,662£19,769£19,888£98,354
Profit Before Tax£4,524£4,801£5,307£5,825£6,473£26,929
Profit After Tax £3,664£3,889£4,298£4,718£5,243£21,813
Change In Property Value£11,400£11,742£22,173£25,519£27,050£97,884
Net Return£15,064£15,631£26,471£30,237£32,293£119,696
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)12%13%22%25%27%99%