Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,000£12,180£12,484£12,797£13,181£62,642
Total Expenses£6,771£6,835£6,908£6,983£7,064£34,561
Profit Before Tax£5,229£5,345£5,576£5,813£6,116£28,080
Profit After Tax £4,236£4,330£4,517£4,709£4,954£22,745
Change In Property Value£2,700£2,781£5,251£6,044£6,407£23,183
Net Return£6,936£7,111£9,768£10,753£11,361£45,928
Return From Rental Income (%)15%15%16%17%18%81%
Total Net Return (%)25%25%35%38%41%164%