Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,000£12,180£12,363£12,672£12,989£62,203
Total Expenses£10,922£10,990£11,049£11,122£11,196£55,280
Profit Before Tax£1,078£1,190£1,313£1,550£1,792£6,923
Profit After Tax £873£964£1,064£1,255£1,452£5,608
Change In Property Value£2£4,800£8,568£11,402£7,943£32,715
Net Return£876£5,764£9,632£12,657£9,395£38,323
Return From Rental Income (%)1%1%1%2%2%8%
Total Net Return (%)1%8%13%17%13%52%