Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,000£12,240£12,546£12,860£13,181£62,827
Total Expenses£9,746£9,816£9,890£9,965£10,040£49,458
Profit Before Tax£2,254£2,424£2,656£2,894£3,141£13,369
Profit After Tax £1,825£1,963£2,151£2,345£2,544£10,829
Change In Property Value£3,300£3,366£6,867£8,927£10,310£32,770
Net Return£5,125£5,329£9,018£11,271£12,855£43,598
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)6%7%11%14%16%54%