Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,000£24,360£24,969£25,593£26,361£125,283
Total Expenses£20,268£20,350£20,454£20,560£20,680£102,312
Profit Before Tax£3,732£4,010£4,515£5,033£5,681£22,972
Profit After Tax £3,023£3,248£3,657£4,077£4,602£18,607
Change In Property Value£7,999£8,159£16,644£21,638£22,719£77,159
Net Return£11,022£11,407£20,302£25,714£27,321£95,766
Return From Rental Income (%)2%3%3%3%4%14%
Total Net Return (%)9%9%16%20%21%75%