Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,000£15,225£15,453£15,840£16,236£77,754
Total Expenses£13,153£13,225£13,289£13,369£13,452£66,487
Profit Before Tax£1,848£2,000£2,165£2,470£2,784£11,267
Profit After Tax £1,496£1,620£1,753£2,001£2,255£9,126
Change In Property Value£3,000£9,090£12,484£14,606£11,871£51,051
Net Return£4,496£10,710£14,237£16,607£14,126£60,177
Return From Rental Income (%)2%2%2%2%2%10%
Total Net Return (%)5%11%15%18%15%64%