Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,000£6,090£6,181£6,336£6,494£31,102
Total Expenses£4,961£4,983£5,002£5,028£5,054£25,027
Profit Before Tax£1,039£1,107£1,179£1,308£1,440£6,074
Profit After Tax £842£897£955£1,060£1,166£4,920
Change In Property Value£3,600£6,798£7,824£8,293£6,593£33,108
Net Return£4,442£7,695£8,779£9,353£7,760£38,028
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)12%21%24%25%21%103%