Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,000£12,180£12,484£12,797£13,181£62,642
Total Expenses£8,358£8,422£8,495£8,570£8,651£42,496
Profit Before Tax£3,642£3,758£3,989£4,226£4,529£20,145
Profit After Tax £2,950£3,044£3,231£3,423£3,669£16,318
Change In Property Value£3,900£4,017£7,585£8,730£9,254£33,487
Net Return£6,850£7,061£10,817£12,154£12,923£49,804
Return From Rental Income (%)7%8%8%9%9%41%
Total Net Return (%)17%18%27%30%32%125%