Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,708£6,809£6,911£7,084£7,261£34,771
Total Expenses£6,114£6,174£6,225£6,284£6,344£31,140
Profit Before Tax£594£635£686£800£916£3,631
Profit After Tax £482£514£556£648£742£2,941
Change In Property Value£2,675£4,935£6,304£7,255£5,127£26,296
Net Return£3,157£5,450£6,859£7,903£5,869£29,237
Return From Rental Income (%)1%2%2%2%2%9%
Total Net Return (%)10%16%21%24%18%88%