Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,000£12,180£12,484£12,797£13,181£62,642
Total Expenses£9,548£9,612£9,685£9,760£9,842£48,447
Profit Before Tax£2,452£2,568£2,799£3,036£3,339£14,194
Profit After Tax £1,986£2,080£2,267£2,459£2,705£11,497
Change In Property Value£4,800£4,944£9,336£10,745£11,389£41,214
Net Return£6,786£7,024£11,603£13,204£14,094£52,711
Return From Rental Income (%)4%4%5%5%6%23%
Total Net Return (%)14%14%24%27%29%108%