Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,000£15,225£15,453£15,840£16,236£77,754
Total Expenses£10,044£10,079£10,112£10,161£10,211£50,606
Profit Before Tax£4,956£5,146£5,342£5,679£6,025£27,147
Profit After Tax £4,015£4,168£4,327£4,600£4,880£21,989
Change In Property Value£6,250£10,250£14,658£16,869£11,921£59,948
Net Return£10,265£14,418£18,984£21,469£16,801£81,937
Return From Rental Income (%)5%5%6%6%6%29%
Total Net Return (%)14%19%25%28%22%108%