Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,000£24,360£24,969£25,593£26,361£125,283
Total Expenses£20,702£20,784£20,888£20,994£21,114£104,482
Profit Before Tax£3,298£3,576£4,081£4,599£5,247£20,802
Profit After Tax £2,671£2,897£3,306£3,725£4,250£16,849
Change In Property Value£12,327£12,696£23,975£27,593£29,249£105,840
Net Return£14,998£15,593£27,281£31,318£33,499£122,690
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)11%12%21%24%25%93%