Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,588£6,687£6,787£6,957£7,131£34,149
Total Expenses£6,037£6,097£6,148£6,207£6,267£30,756
Profit Before Tax£551£590£639£750£864£3,393
Profit After Tax £446£478£518£607£700£2,749
Change In Property Value£2,625£4,843£6,186£7,119£5,031£25,804
Net Return£3,071£5,321£6,703£7,727£5,731£28,553
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)9%16%21%24%18%88%