Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,000£12,180£12,363£12,672£12,989£62,203
Total Expenses£11,244£11,312£11,371£11,444£11,518£56,888
Profit Before Tax£756£868£992£1,228£1,470£5,315
Profit After Tax £613£703£803£995£1,191£4,305
Change In Property Value£3£5,000£8,925£11,877£8,274£34,079
Net Return£615£5,703£9,728£12,871£9,465£38,383
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%8%13%17%12%51%