Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,000£12,180£12,363£12,672£12,989£62,203
Total Expenses£8,133£8,164£8,192£8,234£8,276£41,000
Profit Before Tax£3,867£4,016£4,170£4,438£4,712£21,203
Profit After Tax £3,132£3,253£3,378£3,595£3,817£17,175
Change In Property Value£3,999£8,158£10,605£11,136£8,185£42,083
Net Return£7,131£11,411£13,983£14,730£12,002£59,257
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)12%19%23%24%20%97%