Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,640£5,725£5,810£5,956£6,105£29,235
Total Expenses£5,460£5,518£5,568£5,624£5,682£27,852
Profit Before Tax£180£206£243£332£423£1,384
Profit After Tax £146£167£197£269£343£1,121
Change In Property Value£2,250£4,151£5,302£6,102£4,312£22,118
Net Return£2,396£4,318£5,499£6,371£4,655£23,239
Return From Rental Income (%)1%1%1%1%1%4%
Total Net Return (%)9%15%20%23%17%83%