Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,000£15,225£15,606£15,996£16,476£78,302
Total Expenses£12,625£12,694£12,775£12,858£12,948£63,900
Profit Before Tax£2,375£2,531£2,831£3,138£3,527£14,402
Profit After Tax £1,924£2,050£2,293£2,542£2,857£11,666
Change In Property Value£2£2£4,600£8,211£10,927£23,743
Net Return£1,926£2,053£6,893£10,753£13,784£35,408
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%15%20%51%