Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,000£12,180£12,363£12,672£12,989£62,203
Total Expenses£10,118£10,186£10,245£10,318£10,392£51,258
Profit Before Tax£1,882£1,994£2,118£2,354£2,597£10,945
Profit After Tax £1,525£1,615£1,715£1,907£2,103£8,866
Change In Property Value£4,300£8,772£11,404£11,974£8,801£45,250
Net Return£5,825£10,387£13,119£13,881£10,904£54,116
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)9%16%20%21%17%83%