Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,600£21,924£22,472£23,034£23,725£112,755
Total Expenses£18,840£18,918£19,016£19,116£19,228£95,118
Profit Before Tax£2,760£3,006£3,456£3,918£4,497£17,637
Profit After Tax £2,236£2,435£2,800£3,174£3,643£14,286
Change In Property Value£11,100£11,433£21,589£24,847£26,338£95,308
Net Return£13,336£13,868£24,389£28,021£29,981£109,594
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)11%12%21%24%25%93%