Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,000£18,270£18,727£19,195£19,771£93,962
Total Expenses£14,621£14,694£14,783£14,874£14,974£73,946
Profit Before Tax£3,379£3,576£3,944£4,321£4,797£20,016
Profit After Tax £2,737£2,896£3,194£3,500£3,885£16,213
Change In Property Value£8,183£8,428£15,915£18,317£19,416£70,257
Net Return£10,919£11,324£19,109£21,817£23,301£86,470
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)13%13%23%26%28%103%