Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,000£18,270£18,727£19,195£19,771£93,962
Total Expenses£14,203£14,241£14,297£14,355£14,423£71,520
Profit Before Tax£3,798£4,029£4,429£4,840£5,347£22,443
Profit After Tax £3,076£3,263£3,588£3,920£4,331£18,179
Change In Property Value£6,000£6,120£12,485£16,230£17,042£57,877
Net Return£9,076£9,383£16,073£20,150£21,373£76,056
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)10%10%17%22%23%81%