Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,000£12,180£12,484£12,797£13,181£62,642
Total Expenses£11,619£11,648£11,689£11,732£11,781£58,469
Profit Before Tax£381£532£795£1,065£1,400£4,173
Profit After Tax £309£431£644£863£1,134£3,380
Change In Property Value£6,250£6,406£11,820£15,096£17,374£56,946
Net Return£6,559£6,837£12,464£15,959£18,508£60,326
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)9%9%16%21%24%79%