Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,000£12,180£12,484£12,797£13,181£62,642
Total Expenses£8,635£8,699£8,773£8,848£8,929£43,885
Profit Before Tax£3,365£3,481£3,712£3,949£4,252£18,757
Profit After Tax £2,725£2,819£3,006£3,198£3,444£15,193
Change In Property Value£4,110£4,233£7,994£9,200£9,752£35,290
Net Return£6,835£7,053£11,000£12,399£13,196£50,483
Return From Rental Income (%)6%7%7%8%8%36%
Total Net Return (%)16%17%26%29%31%120%