Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£2,556£2,607£2,659£2,726£2,794£13,342
Total Expenses£2,171£2,189£2,204£2,221£2,239£11,025
Profit Before Tax£385£418£455£504£555£2,317
Profit After Tax £312£339£368£408£449£1,877
Change In Property Value£1,320£2,266£2,855£3,026£2,673£12,141
Net Return£1,632£2,605£3,224£3,435£3,123£14,018
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)11%17%21%22%20%90%