Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,000£24,360£24,969£25,593£26,361£125,283
Total Expenses£18,770£18,817£18,889£18,962£19,050£94,488
Profit Before Tax£5,230£5,543£6,080£6,631£7,311£30,795
Profit After Tax £4,236£4,490£4,925£5,371£5,922£24,944
Change In Property Value£8,000£8,160£16,646£21,640£22,722£77,168
Net Return£12,236£12,649£21,571£27,011£28,644£102,112
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)10%10%17%21%22%79%