Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,000£18,270£18,727£19,195£19,771£93,962
Total Expenses£11,537£11,610£11,698£11,789£11,889£58,523
Profit Before Tax£6,463£6,660£7,028£7,406£7,882£35,440
Profit After Tax £5,235£5,395£5,693£5,999£6,384£28,706
Change In Property Value£5,850£6,026£11,378£13,095£13,881£50,230
Net Return£11,085£11,420£17,071£19,094£20,265£78,936
Return From Rental Income (%)9%9%10%10%11%48%
Total Net Return (%)19%19%29%32%34%133%