Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,000£12,180£12,363£12,672£12,989£62,203
Total Expenses£9,422£9,453£9,481£9,522£9,565£47,443
Profit Before Tax£2,578£2,727£2,882£3,149£3,424£14,760
Profit After Tax £2,088£2,209£2,334£2,551£2,773£11,956
Change In Property Value£6,000£11,070£14,139£16,273£11,499£58,981
Net Return£8,088£13,279£16,473£18,824£14,273£70,937
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)11%18%23%26%20%97%